Data is not available at this time.
Net Insight AB is a Sweden-based technology company specializing in media network solutions, catering to broadcasters, enterprises, service providers, and content owners globally. The company operates in the communication equipment sector, offering a suite of professional media transport solutions under its Nimbra and Aperi brands. These include remote production, live contribution, cloud ingest, and IP media virtualization, addressing the growing demand for high-quality, low-latency media transport. Net Insight’s revenue model is driven by hardware and software sales, complemented by support, training, and professional services. The company leverages a direct sales force and partner network to serve a diverse clientele, positioning itself as a key enabler of next-generation media workflows. Its focus on innovation and reliability has solidified its reputation in the broadcast and IP media transport space, though it faces competition from larger players in the fragmented media technology market. The shift toward IP-based and cloud-centric solutions presents both opportunities and challenges for Net Insight as it seeks to expand its footprint in emerging markets and adjacent industries.
Net Insight reported revenue of SEK 608 million for the fiscal year, with net income of SEK 71 million, reflecting a modest but stable profitability margin. The company generated SEK 128 million in operating cash flow, demonstrating efficient cash conversion despite relatively low capital expenditures of SEK 4.9 million. These figures suggest disciplined cost management and a focus on sustaining operational efficiency.
The company’s diluted EPS of SEK 0.2 indicates modest earnings power, supported by its niche focus in media transport solutions. With minimal debt (SEK 13.3 million) and a cash reserve of SEK 233 million, Net Insight maintains strong capital efficiency, allowing for reinvestment in R&D or strategic initiatives without overleveraging its balance sheet.
Net Insight’s balance sheet is robust, with SEK 233 million in cash and equivalents against total debt of SEK 13.3 million, underscoring a conservative financial structure. The negligible debt-to-equity ratio and healthy liquidity position the company well to navigate market fluctuations or invest in growth opportunities without significant financial strain.
The company has not paid dividends, opting instead to reinvest earnings into its business. Growth trends are tied to the adoption of IP-based media solutions, with potential upside from expanding into cloud and remote production markets. However, revenue growth has been steady rather than explosive, reflecting the maturity of its core markets.
With a market capitalization of approximately SEK 1.05 billion, Net Insight trades at a moderate valuation relative to its revenue and earnings. The low beta of 0.011 suggests minimal correlation with broader market movements, indicating investor perception of the stock as a stable, albeit low-growth, holding in the technology sector.
Net Insight’s strategic advantages lie in its specialized expertise in media transport and its ability to adapt to industry shifts toward IP and cloud solutions. The outlook hinges on its capacity to capitalize on emerging technologies and expand its customer base, though competition and market saturation in traditional broadcast segments could limit near-term upside. Long-term success will depend on innovation and strategic partnerships.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |