CombinedX AB

CombinedX AB

25.70
SEK
+0.50
(+1.98%)
7.15EPS
5.04P/E
701.23MMarket Cap
Nov 05Next Earn
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
14.78
21.46
31.6
33.2
39.43
44.77
51.89
50.04
51.33
Basic EPS, GAAP
1
0.49
-0.91
2.92
2.13
4.15
2.82
1.99
7.15
Free Cash Flow per Basic Share
0.49
1.13
3.25
3.96
2.26
4.54
6.59
4.74
5.95
Dividend per Share
0.21
0.5
- -
1.79
1.53
1.05
2.03
1.35
2.34
Book Value per Share
304.85
10.59
11.91
13.45
18.8
21.97
23.3
24.57
30.51
Tangible Book Value per Share
128.08
-0.18
-0.89
3.85
3.84
5.75
3.8
-2.67
15.11
Basic Weighted Avg Shares
17
17
17
17
16
17
18
19
19
Sales/Revenue/Turnover
249
362
533
560
651
766
930
948
991
Operating Margin (%)
7.5
3.18
-0.88
10.66
8.02
10.46
6.51
6.12
15.82
Depreciation Expense
4
7
65
27
28
37
49
58
65
Net Income, GAAP
17
8
-15
49
35
71
51
38
138
Effective Tax Rate (%)
20.66
29.06
- -
15.87
25.74
18.79
18.04
20.46
5.48
Profit Margin (%)
6.74
2.26
-2.89
8.8
5.41
9.26
5.44
3.98
13.92
Working Capital
25
8
10
77
89
105
79
7
294
LT Debt
6
11
50
29
64
46
79
113
34
Total Equity
63
109
160
227
318
376
425
479
594
Return on Invested Capital (%)
- -
7.32
- -
18.28
10.41
13.83
9.72
7.27
24.08
Return on Capital (%)
- -
7.9
- -
18.92
10.8
16.79
10.87
7.02
24.85
Return on Common Equity (%)
- -
9.57
-11.47
25.5
12.91
20.43
12.65
8.35
26.68

Capital Structure

SEK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
79
37
44
LT Borrowings
81
34
- -
LT Finance Leases
31
37
34
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
19
19
19
Market Capitalization
717
575
701

Working Capital

SEK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
270
398
499
Cash, Cash Equivalents & STI
104
63
351
Accounts Receivable, Net
132
105
92
Inventories
- -
- -
- -
Total Current Liabilities
263
257
205
Payables & Accruals
- -
- -
- -
ST Debt
79
37
44
Deferred Revenue
- -
- -
- -

Growth Rates

SEK

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
25.21%
12.74%
Free Cash Flow
- -
22.82%
-23.96%
Net Income, GAAP
- -
-80.29%
-25.49%
Sales/Revenue/Turnover
- -
12.45%
1.91%
Total Cash Common Dividend
- -
- -
-29.67%

Quarterly Revenue

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
225
251
196
258
930
2025
239
235
- -
274
948
2026
259
223
- -
- -
- -

Quarterly Earnings Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1.02
0.56
0.2
1.06
2.82
2025
0.95
0.31
- -
0.54
1.99
2026
0.76
5.48
- -
- -
- -

Quarterly Dividends Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
2.01
- -
- -
2.03
2025
- -
1.37
- -
- -
1.35
2026
- -
1
- -
- -
- -

Company Description

CEO
Jörgen Claes Stefan Qwist
Full Time Employees
580
Sector
Commercial services
Industry
Miscellaneous commercial services
Address
Tynäsgatan 10 Karlstad VR Sweden 65216
IPO Date
Mar 28, 2022
Business
CombinedX AB (publ) (CX.ST) is a Sweden-based IT consulting company that provides technology solutions and digital transformation services to companies and organizations across the Nordic region. Founded in 1993 and headquartered in Karlstad, the company operates through a group of wholly owned specialist subsidiaries offering services in digital business development and transformation; service design and customer experience; business systems and processes; data analysis and decision support; automation and robotization; application development and lifecycle management; digital workplace and identity management; managed infrastructure services and security; Internet of Things; customer relationship management; and change and process management. Its subsidiaries, including Ninetech, Elvenite, Aspire, Absfront, Two, M3CS, Redway and Beebyte (in which it holds a 33% stake), serve private enterprises and public authorities with market-leading niche expertise, employing approximately 585 people and generating annual revenues of SEK 929.9 million. CombinedX lists on Nasdaq First North Premier Growth Market and focuses on enterprise software solutions for larger clients in Sweden and Norway. In the past two years, CombinedX has pursued aggressive growth through acquisitions including Absfront AB, a Microsoft CRM specialist, in January 2023; Redway Sverige AB in October 2022; M3CS, an Infor M3 consulting firm, in February 2024; and Align Consulting AS, a Norwegian IFS partner with its Swedish subsidiary, in May 2025 for NOK 113.75 million in mixed cash and shares plus earn-outs; it also merged subsidiaries Absfront and Two with Christofer Järlesjö assuming CEO duties in January 2026, integrated M3CS into Elvenite, and divested non-core operations such as Aspire's Borlänge unit to streamline focus on high-margin enterprise software segments.