companyName

feedTypes

CompanyName_Query

companySlug

CompanyHeader_query

CompanyPageTop_query

CompanyPageBottom_query

CompanyMetaData

company

feedContent

query CompanyName_Query(
  $companyName: String!
  $feedTypes: [ContentType!]!
) {
  ...CompanyHeader_query_Ux1x9
  ...CompanyPageTop_query_Ux1x9
  ...CompanyPageBottom_query_2bVJwf
  ...CompanyMetaData_Ux1x9
}

fragment AnalystData on Analyst {
  name
  slug
  jobTitle
  imgUrl
}

fragment AuthorList on Content {
  __isContent: __typename
  id
  authors {
    __typename
    id
    name
    pageUrl
  }
}

fragment ChangePercentBlock_Company on Company {
  defaultInstrument {
    isin
    symbol
    priceData {
      diff1mPercentage
      diff1yPercentage
      diff3yPercentage
      diffFromStartPercentage
    }
    id
  }
}

fragment CompactFeed_3NXCcw on Query {
  compactFeed: feedContent(companySlug: $companyName, filter: {types: $feedTypes}) {
    edges {
      node {
        __typename
        id
        ...TeaserExtraCompact_content
        createdAt
        companies {
          viewerIsFollowing
          id
        }
      }
      cursor
    }
    pageInfo {
      endCursor
      hasNextPage
    }
  }
}

fragment CompanyAnalystQuery_Ux1x9 on Query {
  company(companySlug: $companyName) {
    analysts {
      ...AnalystData
      id
    }
    id
  }
}

fragment CompanyDescription_Company on Company {
  description
  websiteUrl
  name
}

fragment CompanyEsgReport_query_Ux1x9 on Query {
  company(companySlug: $companyName) {
    esgReportUrl
    id
  }
}

fragment CompanyExtensiveReport_query_Ux1x9 on Query {
  extensiveReport: feedContent(first: 1, companySlug: $companyName, filter: {types: [EXTENSIVE_COMPANY_REPORT]}) {
    edges {
      node {
        __typename
        createdAt
        pageUrl
        id
      }
    }
  }
}

fragment CompanyHeader_query_Ux1x9 on Query {
  company(companySlug: $companyName) {
    id
    name
    viewerIsFollowing
    followersCount
    sector {
      sectorname
      industry
    }
    defaultInstrument {
      symbol
      priceData {
        tradeCurrency
        lastPrice
        diff1dPercentage
      }
      marketplace {
        name
      }
      id
    }
  }
}

fragment CompanyInsiderTransactions on Company {
  name
  regions
  insiderTransactions(filter: {types: [BUY, SELL, SUBSCRIPTION]}) {
    edges {
      node {
        insider
        position
        volume
        price
        date
        unit
        type
        totalValue
        id
      }
    }
  }
}

fragment CompanyLatestReports_query_Ux1x9 on Query {
  LatestReport: feedContent(first: 3, companySlug: $companyName, filter: {types: [COMPANY_REPORT, EXTENSIVE_COMPANY_REPORT]}) {
    edges {
      node {
        __typename
        id
        title
        pageUrl
        description
        createdAt
      }
    }
  }
}

fragment CompanyLatestVideos_Query_Ux1x9 on Query {
  company(companySlug: $companyName) {
    defaultInstrument {
      instrumentInsref
      id
    }
    videos: contentFeed(first: 3, filter: {types: [VIDEO, WEBCAST], hideUpcomingVideos: true}) {
      edges {
        node {
          __typename
          id
          type
          title
          pageUrl
          createdAt
          ... on Video {
            liveTime
          }
          ... on Webcast {
            liveTime
          }
        }
      }
    }
    id
  }
}

fragment CompanyMetaData_Ux1x9 on Query {
  company(companySlug: $companyName) {
    name
    description
    pageUrl
    id
  }
}

fragment CompanyName_Slug on Company {
  slug
}

fragment CompanyNumbers_query_Ux1x9 on Query {
  company(companySlug: $companyName) {
    defaultInstrument {
      estimateData {
        modelType
        reportingCurrency
      }
      estimateTransactions(first: 1, includeQuarters: true) {
        actualized {
          year
          quarter
          revenue
          revenueGrowth
          ebitda
          ebitAdjusted
          ebitReported
          preTaxProfit
          netEarnings
          epsReported
          epsAdjusted
          dividend
          payoutPercentage
          roePercent
          roiPercent
          enterpriseValue
          bookValue
          marketCap
          gearingPercent
          equityRatio
          dividendYield
          totalCosts
          loanLosses
          balanceSheetTotal
          tangibleBook
          cet1
          rwa
          sharePrice
          sharesTotal
        }
        estimates {
          year
          quarter
          revenue
          revenueGrowth
          ebitda
          ebitAdjusted
          ebitReported
          preTaxProfit
          netEarnings
          epsReported
          epsAdjusted
          dividend
          payoutPercentage
          roePercent
          roiPercent
          enterpriseValue
          bookValue
          marketCap
          gearingPercent
          equityRatio
          dividendYield
          totalCosts
          loanLosses
          balanceSheetTotal
          tangibleBook
          cet1
          rwa
          sharePrice
          sharesTotal
        }
      }
      id
    }
    id
  }
}

fragment CompanyOwners on Company {
  regions
  topOwners {
    name
    capitalPercent
    votingPowerPercent
  }
}

fragment CompanyPageBottom_query_2bVJwf on Query {
  ...CompanyAnalystQuery_Ux1x9
  ...CompanyLatestVideos_Query_Ux1x9
  ...CompanyEsgReport_query_Ux1x9
  ...GeneralFeed_data_3NXCcw
  ...CompactFeed_3NXCcw
  ...CompanyExtensiveReport_query_Ux1x9
  ...CompanyLatestReports_query_Ux1x9
  ...UpcomingEventsQuery_Ux1x9
  company(companySlug: $companyName) {
    companyInsref
    ...ForumUpdates_Company
    ...CompanyOwners
    ...CompanyInsiderTransactions
    id
  }
  ...CompanyNumbers_query_Ux1x9
  allFeed: feedContent(first: 1, companySlug: $companyName, filter: {hideUpcomingVideos: true}) {
    edges {
      node {
        __typename
        id
      }
    }
  }
  main: feedContent(first: 1, companySlug: $companyName, filter: {hideUpcomingVideos: true, types: [COMPANY_REPORT, EXTENSIVE_COMPANY_REPORT, ANALYST_COMMENT, VIDEO, ARTICLE]}) {
    edges {
      node {
        __typename
        id
      }
    }
  }
  webcasts: feedContent(first: 1, companySlug: $companyName, filter: {hideUpcomingVideos: true, types: [WEBCAST]}) {
    edges {
      node {
        __typename
        id
      }
    }
  }
  thirdPartyResearch: feedContent(first: 1, companySlug: $companyName, filter: {types: [THIRD_PARTY_COMPANY_REPORT]}) {
    edges {
      node {
        __typename
        id
      }
    }
  }
  releases: feedContent(first: 1, companySlug: $companyName, filter: {types: [STOCK_EXCHANGE_RELEASE, PRESS_RELEASE]}) {
    edges {
      node {
        __typename
        id
      }
    }
  }
}

fragment CompanyPageTop_query_Ux1x9 on Query {
  ...StockChart_ChartQuery_Ux1x9
  company(companySlug: $companyName) {
    isFund
    isPayingCustomerOf
    isFormerCustomerOf
    name
    ...CompanyName_Slug
    ...CompanyDescription_Company
    ...TradingBlock_Company
    ...FundNumbers_Company
    ...ChangePercentBlock_Company
    defaultInstrument {
      ...KeyEstimateFigures_Company
      ...TargetAndRecommendation_Company
      ...RiskRecommendMatrix_Company
      id
    }
    id
  }
}

fragment CompanyTagList on Company {
  pageUrl
  name
  viewerIsFollowing
}

fragment ForumUpdates_Company on Company {
  name
  forum {
    threadUrl
    highlightedPosts {
      url
      author
      text
      postedAt
      likesCount
    }
  }
}

fragment FundNumbers_Company on Company {
  defaultInstrument {
    isin
    symbol
    priceData {
      lastPrice
      ath
    }
    id
  }
}

fragment GeneralFeed_data_3NXCcw on Query {
  generalFeed: feedContent(first: 20, companySlug: $companyName, filter: {types: $feedTypes}) {
    edges {
      node {
        __typename
        id
        ...Teaser_content
        ...TeaserCompact_content
      }
      cursor
    }
    pageInfo {
      endCursor
      hasNextPage
    }
  }
}

fragment KeyEstimateFigures_Company on Instrument {
  sector
  priceData {
    lastPrice
    marketCap
  }
  fundamentalData {
    ebit
    eps
    sales
    dividend
  }
  estimateData {
    modelType
    estimates {
      date
      firstEstimateYear {
        year
        bookValue
        netSales
        dividendA
        epsAdjusted
        ebitAdjusted
        hybridLoan
        noOfShares
        netDebt
        mvMinorities
        mvAssociated
        roePercent
      }
    }
  }
  estimatesSharePrice: estimateTransactions(first: 1) {
    estimates {
      sharePrice
    }
  }
}

fragment Reactions on Content {
  __isContent: __typename
  id
  reactionGroups {
    reactionType
    reactionsCount
    viewerReacted
  }
}

fragment RiskRecommendMatrix_Company on Instrument {
  riskData: estimateTransactions(first: 2) {
    recommendation
    riskLevel
    businessRisk
    valuationRisk
  }
}

fragment StockChart_ChartQuery_Ux1x9 on Query {
  company(companySlug: $companyName) {
    isFund
    defaultInstrument {
      coreId
      id
      marketOpen
      marketClose
      marketplace {
        region
      }
      returns {
        day
        week
        month
        threeMonths
        sixMonths
        year
        threeYears
        fiveYears
        tenYears
        ytd
        total
      }
    }
    id
  }
}

fragment TargetAndRecommendation_Company on Instrument {
  symbol
  estimateData {
    modelType
    researchCurrency
    estimates {
      date
      recommendation
      targetPrice
    }
  }
  marketplace {
    name
  }
}

fragment TeaserCompact_content on Content {
  __isContent: __typename
  __typename
  id
  type
  title
  createdAt
  isPremium
  pageUrl
  lang
  companies {
    ...CompanyTagList
    id
  }
  ... on Video {
    liveTime
  }
  ... on Webcast {
    liveTime
  }
  ...AuthorList
}

fragment TeaserExtraCompact_content on Content {
  __isContent: __typename
  id
  title
  createdAt
  pageUrl
  lang
  companies {
    name
    pageUrl
    viewerIsFollowing
    id
  }
}

fragment Teaser_content on Content {
  __isContent: __typename
  __typename
  id
  type
  title
  createdAt
  pageUrl
  imgUrl
  isPremium
  lang
  companies {
    ...CompanyTagList
    id
  }
  publishers {
    imgUrl
  }
  authors {
    __typename
    id
  }
  ... on AnalystComment {
    preview
  }
  ... on Article {
    preview
  }
  ... on CompanyReport {
    preview
  }
  ... on ThirdPartyCompanyReport {
    preview
  }
  ... on QA {
    preview
  }
  ... on Video {
    preview
    liveTime
  }
  ... on Webcast {
    preview
    liveTime
  }
  ...AuthorList
  ...Reactions
}

fragment TradingBlock_Company on Company {
  marketData {
    marketCap
  }
  defaultInstrument {
    priceData {
      dayHighPrice
      dayLowPrice
      tradeCurrency
      dailyTurnover
      dailyVolume
    }
    id
  }
}

fragment UpcomingEventsQuery_Ux1x9 on Query {
  company(companySlug: $companyName) {
    defaultInstrument {
      calendarEvents(first: 5) {
        edges {
          node {
            date
            period
            type
            dividend
            id
          }
        }
      }
      priceData {
        tradeCurrency
      }
      id
    }
    id
  }
}


name

viewerIsFollowing

followersCount

sector

defaultInstrument

isFund

isPayingCustomerOf

isFormerCustomerOf

slug

description

websiteUrl

marketData

analysts

contentFeed

esgReportUrl

companyInsref

forum

regions

topOwners

insiderTransactions

pageUrl

filter

first

edges

pageInfo

Analyst

Thomas Westerholm

First North Finland

Rush Factory operates in the event and entertainment industry. The company's services focus on events and mainly concern digital marketing and the design of major event concepts. The services are mainly used in the analysis of customer groups, as well as in the subsequent evaluation of each event. The largest operations are in the Nordic market.

Rush Factory

Niemelän Markka & Ropo OY

	2020	2021	2022	2023	2024e	2025e	2026e	2027e
Revenue	0.2	4.2	2.9	3.2	1.0	0.0	0.0	0.0
growth-%	-96.3 %	2,708.5 %	-30.7 %	9.3 %	-68.5 %	-99.6 %
EBITDA	-1.4	0.6	-1.1	0.1	-0.8	-0.6	-0.7	-0.7
EBIT (adj.)	-1.6	0.5	-1.2	0.0	-0.9	-0.6	-0.7	-0.7
EBIT	-1.6	0.5	-1.2	0.0	-0.9	-0.6	-0.7	-0.7
Profit before taxes	-1.6	0.5	-1.3	-0.1	-1.1	-0.8	-0.8	-0.8
Net income	-1.6	0.5	-1.3	-0.1	-1.3	-0.6	-0.7	-0.7
EPS (adj.)	-0.67	0.19	-0.57	-0.03	-0.55	-0.26	-0.28	-0.28
growth-%	-662.9 %		-393.3 %
Dividend	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividend ratio

	2020	2021	2022	2023	2024e	2025e	2026e	2027e
EBITDA-%	-953.0 %	13.9 %	-38.5 %	3.8 %	-82.4 %	-14,763.8 %	-16,823.4 %	-16,504.4 %
EBIT-% (adj.)	-1,042.4 %	10.7 %	-42.2 %	0.0 %	-90.8 %	-16,011.6 %	-18,446.4 %	-18,446.4 %
EBIT-%	-1,042.4 %	10.7 %	-42.2 %	0.0 %	-90.8 %	-16,011.6 %	-18,446.4 %	-18,446.4 %
ROE	-189.5 %	105.8 %	-792.8 %	13.7 %	177.0 %	51.6 %	36.5 %	26.4 %
ROI	-187.9 %	93.8 %	-201.0 %	0.5 %	-109.2 %	-36.8 %	-36.8 %	-35.4 %

	2020	2021	2022	2023	2024e	2025e	2026e	2027e
Share price (EUR)	2.06	2.84	1.04	0.40	0.66	0.66	0.66	0.66
Shares	2.4	2.4	2.4	2.4	2.4	2.4	2.4	2.4
Market cap	4.8	6.7	2.5	0.9	1.6	1.6	1.6	1.6
Enterprise value	4.5	6.7	3.2	1.7	3.9	5.0	5.8	6.5
EV/S	29.6	1.6	1.1	0.5	3.9	1,251.3	1,438.0	1,619.6
EV/EBITDA	-	11.4	-	13.7	-	-	-	-
EV/EBIT (adj.)	-	14.8	-	1,357.8	-	-	-	-
EV/EBIT	-	14.8	-	1,357.8	-	-	-	-
P/E (adj.)	-	14.7	-	-	-	-	-	-
P/E	-	14.7	-	-	-	-	-	-
P/B	92.7	8.3	-	-	-	-	-	-
P/S	32.1	1.6	0.8	0.3	1.5	389.5	389.5	389.5
Dividend yield
Equity ratio	14.1 %	49.0 %	-28.6 %	-49.9 %	-57.3 %	-75.5 %	-104.6 %	-131.8 %
Gearing ratio	-729.3 %	5.6 %	-162.2 %	-123.2 %	-272.7 %	-232.4 %	-195.5 %	-175.8 %

	Q4/23	2023	Q2/24	Q4/24e	2024e
Revenue	1.1	3.2	0.7	0.3	1.0
EBITDA	-0.0	0.1	-0.2	-0.6	-0.8
EBIT	-0.1	0.0	-0.2	-0.7	-0.9
Profit before taxes	-0.2	-0.1	-0.3	-0.8	-1.1
Net income	-0.2	-0.1	-0.3	-0.9	-1.3

Rush Factory

0.66

EUR

Analyst

Income statement

Profitability and return on capital

Valuation

Quarter data

Rush Factory

0.66

EUR

Analyst

Income statement

Profitability and return on capital

Valuation

Quarter data

Stay up to date with our newsletter