Image Systems AB

Image Systems AB

0.58
SEK
-0.05
(-7.64%)
-0.40EPS
Oct 23Next Earn
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
16.5
10.76
4.52
2.94
3.09
3.72
2.35
1.85
1.73
1.94
1.82
2.1
1.91
1.54
Basic EPS, GAAP
-3.78
-5.48
0.01
-0.13
0.29
0.13
-0.08
-0.21
- -
0.1
-0.08
0.1
-0.17
-0.4
Free Cash Flow per Basic Share
-4.38
-1.89
-0.64
-0.06
-0.01
-0.39
-0.05
0.23
0.11
0.26
-0.11
0.16
0.05
-0.43
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
5.24
1.25
1.64
1.51
1.8
1.58
1.5
1.29
1.29
1.4
1.32
1.41
1.25
0.99
Tangible Book Value per Share
0.18
-2.86
0.4
0.34
0.62
0.27
0.27
0.15
0.19
0.32
0.25
0.2
0.03
-0.21
Basic Weighted Avg Shares
6
9
28
41
41
42
88
88
88
88
88
88
88
88
Sales/Revenue/Turnover
100
102
126
120
126
156
207
163
152
171
161
185
169
136
Operating Margin (%)
-12.16
-4.63
3.03
-4.33
1.11
-0.19
-1.93
-7.56
0.53
4.85
-2.92
4.92
-8.37
-25.77
Depreciation Expense
10
20
6
6
7
10
17
18
19
19
21
18
24
26
Net Income, GAAP
-23
-52
- -
-5
12
5
-7
-18
- -
9
-7
9
-15
-35
Effective Tax Rate (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Profit Margin (%)
-22.91
-50.94
0.24
-4.5
9.27
3.46
-3.38
-11.25
0.07
5.03
-4.23
4.65
-8.66
-26.14
Working Capital
-5
-41
16
13
13
16
1
-9
-4
6
2
-6
-21
-24
LT Debt
3
- -
- -
- -
- -
- -
16
16
15
9
4
11
7
27
Total Equity
68
16
67
62
74
139
132
114
114
123
116
125
110
87
Return on Invested Capital (%)
- -
- -
4.9
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Capital (%)
- -
- -
4.83
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Common Equity (%)
-41.64
-123.39
0.72
-8.38
17.27
5.08
-5.16
-14.88
0.09
7.26
-5.69
7.15
-12.46
-33.94

Capital Structure

SEK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
5
9
19
LT Borrowings
- -
15
18
LT Finance Leases
7
5
10
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
88
88
88
Market Capitalization
- -
- -
- -

Working Capital

SEK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
48
51
57
Cash, Cash Equivalents & STI
9
14
14
Accounts Receivable, Net
17
15
13
Inventories
12
14
15
Total Current Liabilities
69
71
81
Payables & Accruals
- -
- -
- -
ST Debt
5
9
19
Deferred Revenue
- -
- -
- -

Growth Rates

SEK

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
7.89%
-0.43%
-11.96%
Free Cash Flow
418.53%
-74.16%
-68.84%
Net Income, GAAP
538.54%
1,544.83%
-269.77%
Sales/Revenue/Turnover
4.17%
1.22%
-8.87%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
38
44
57
46
185
2025
39
50
- -
39
169
2026
18
30
- -
- -
- -

Quarterly Earnings Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
0.15
-0.04
0.1
2025
-0.03
-0.04
- -
-0.11
-0.17
2026
-0.16
-0.1
- -
- -
- -

Quarterly Dividends Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Molin Jan
Full Time Employees
77
Sector
Technology services
Industry
Information technology services
Address
Snickaregatan 40 Linköping OG Sweden 582 26
IPO Date
Aug 19, 2013
Business
Image Systems AB operates as a high-tech company, globally delivering advanced software and systems in non-contact measurement technologies and high-resolution image processing. The company’s operations are organized into two distinct business units: Motion Analysis and RemaSawco. The Motion Analysis division is a leader in evaluating movement within high-speed applications, providing specialized software like TEMA for civilian sectors, including automotive safety and industrial inspection, alongside TrackEye for defense, aviation, and aerospace testing applications. This unit also offers Digital Image Correlation (DIC) systems for comprehensive 3D deformation and vibration analysis. Its offerings are increasingly shifting towards a subscription-based revenue model. The RemaSawco business area stands as an expert in sawmill optimization, supplying scanning technology, intelligent data analytics, and production streamlining solutions for the timber industry, encompassing log sorting, saw line optimization, and automated board handling, primarily across Nordic and Baltic regions. With its foundation dating back to 1954, Image Systems AB leverages proprietary algorithms to convert visual data into precise, automated measurement results, serving a diverse international client base from its base in Linköping, Sweden.