Industrials / Consulting ServicesHelsinki
$2.18
-0.06 (-2.68%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $2.0M · quality 44.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
30/100
D
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$33M
P/E
N/A
•EV/EBITDA
6.9x
↓ROE
-6.8%
↓Gross Margin
32.7%
↑Debt/Equity
0.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.6%
FCF CAGR
—
FCF margin
3.4%
FCF / Net income
-1.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $73.3M · net income $-1.6M · FCF $2.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $73.3M | $73.3M | $74.7M | $75.9M | $52.8M |
| Net Income | $-1.6M | $-1.6M | $-2.3M | $-3.9M | $-702814.19 |
| EBITDA | $5.9M | $5.9M | $6.0M | $3.0M | $3.8M |
| EPS | — | — | -0.16 | -0.27 | -0.05 |
| Gross Margin | 32.7% | 32.7% | 31.4% | 28.6% | 31.7% |
| Operating Margin | -0.0% | -0.0% | -0.7% | -3.6% | 0.2% |
| Net Margin | -2.2% | -2.2% | -3.1% | -5.1% | -1.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | 0.47 | 0.54 | 0.51 |
| Current Ratio | 0.60 | 0.60 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.5M | $2.5M | $1.6M | $2.0M | $-542340.82 |
| Returns | |||||
| ROE | -6.8% | -6.8% | -9.1% | -14.1% | -2.2% |
| Valuation | |||||
| EV/EBITDA | 6.87 | 6.87 | 7.15 | 15.41 | 13.84 |
| P/B | 1.34 | 1.34 | 1.31 | 1.26 | 1.25 |
| Growth & Yield | |||||
| Revenue Growth | -1.9% | -1.9% | -1.6% | 43.8% | — |
| EPS Growth | — | — | 40.7% | -449.9% | — |
| Dividend Yield | 2.2% | 2.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-6.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.16 → n/d
Residual
-9.2%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.