Subscribe

Hacksaw AB (HACK.ST)

SEK78.00 +0.65 (+0.84%)
SE STO Industrials Specialty Business Services
Address Mailbox 692 11411
Stockholm, SE
CEO Ana Vrabic Verdir
IPO 2025-06-25
ISIN SE0025138357

Explore sections of this company profile

Description

Hacksaw AB (publ) operates as a B2B technology platform and game development company in Sweden and Czech Republic. It develops and distributes games comprising digital slots, scratch cards, and instant win games for private and state-owned iGaming operators, as well as develops remote gaming servers. The company was incorporated in 2017 and is based in Stockholm, Sweden.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK78.00 +0.65 (+0.84%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
722.9K
Beta
0.59
Float Shares
104.42M
Free Float %
36.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.84% +1.30% +0.97% +32.90% +18.76% +27.14% +4.00% +4.00% +4.00% +4.00% +4.00%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
78.00
DCF (Unlevered) 1,356.68 +1,639.3%
DCF (Levered) 1,789.41 +2,194.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-06 Change
Strong Buy 0 0
Buy 4 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
48.03
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
8 / 10
Strong MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✓ MOAT relativo ★ Strong MOAT
  • Revenue growth Specialty Business Services: +7.6%
    +44.4% Q1'26: +28.0% (vs Q1'25)
  • EPS growth Specialty Business Services: +24.4%
    +56.3% Q1'26: +88.0% (vs Q1'25)
  • FCF margin FCF growth · Specialty Business Services: +27.6%
    +71.4% Q1'26: +75.1% (vs Q1'25)
  • EBIT margin Specialty Business Services: +9.0%
    +77.3% Q1'26: +83.6% (vs Q1'25)
  • ROIC Specialty Business Services: +7.8%
    +618.0% Q1'26: +722.3% (vs Q1'25)
  • Share dilution Specialty Business Services: +0.4%
    -6.7% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Specialty Business Services: -0.21×
    0.02× Q1'26: 0.01× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.59) × ERP
WACC = 100% × Ke + 0% × Kd (5.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,356.68 Current price: 78.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2025
actual
Dec 2026
5 Rev. Ana.
4 EPS Ana.
Dec 2027
5 Rev. Ana.
4 EPS Ana.
Dec 2028
5 Rev. Ana.
4 EPS Ana.
Dec 2029
2 Rev. Ana.
2 EPS Ana.
Revenue
197.37M
est: 2.17B (-90.9%)
2.85B
2.77B – 2.94B
+31.6% YoY
3.69B
3.43B – 3.90B
+29.4% YoY
4.67B
4.42B – 4.88B
+26.5% YoY
6.76B
6.41B – 7.07B
+44.8% YoY
EBITDA
157.11M
est: 1.81B (-91.3%)
2.38B
2.31B – 2.45B
+31.6% YoY
3.08B
2.86B – 3.25B
+29.4% YoY
3.89B
3.69B – 4.07B
+26.5% YoY
5.64B
5.34B – 5.89B
+44.8% YoY
EBIT
152.52M
est: 1.75B (-91.3%)
2.31B
2.24B – 2.38B
+31.6% YoY
2.99B
2.78B – 3.16B
+29.4% YoY
3.78B
3.58B – 3.95B
+26.5% YoY
5.47B
5.19B – 5.72B
+44.8% YoY
Net Income
133.64M
est: 1.50B (-91.1%)
2.07B
1.98B – 2.16B
+38.4% YoY
2.67B
2.39B – 2.95B
+28.8% YoY
3.20B
2.92B – 3.48B
+19.9% YoY
— – —
-100.0% YoY
SGA
— – —
— – —
— – —
— – —
EPS
0.50
est: 5.58 (-91.0%)
7.53
7.36 – 8.02
+34.8% YoY
9.66
8.87 – 10.95
+28.3% YoY
12.18
10.84 – 12.91
+26.1% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 B+ 3/5 1/5 5/5 5/5 4/5 3/5 1/5
2026-06-11 B+ 3/5 1/5 5/5 5/5 4/5 3/5 1/5
2026-06-10 B+ 3/5 1/5 5/5 5/5 4/5 3/5 1/5
2026-06-09 B+ 3/5 1/5 5/5 5/5 4/5 3/5 1/5
2026-06-08 B+ 3/5 1/5 5/5 5/5 4/5 3/5 1/5
2026-06-05 B+ 3/5 1/5 5/5 5/5 4/5 3/5 1/5
2026-06-04 B+ 3/5 1/5 5/5 5/5 4/5 3/5 1/5
2026-06-03 B+ 3/5 1/5 5/5 5/5 4/5 3/5 1/5
2026-06-02 B+ 3/5 1/5 5/5 5/5 4/5 3/5 1/5
2026-06-01 B+ 3/5 1/5 5/5 5/5 4/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
130.93M
OE per share TTM
0.48
Owner's Yield
0.58%
Maintenance CapEx ratio
4.79%
Maint CapEx / Avg PPE
2.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 36 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
600.5K
Shares Outstanding
289.20M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ana Vrabic Verdir Interim Group CEO & Director 22.0K female
Christoffer Kallberg Group Chief Executive Officer male
Darren Luke Camilleri Mizzi Chief Legal Officer male
Gabriel Fenech Chief Technology Officer male
Marcus Cordes Operational Chief Executive Officer male
Mikael Rahm Group Chief Financial Officer male
Philippa Gregory Chief Compliance Officer female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits