Basic Materials / Other Industrial Metals & MiningHelsinki
$0.27
+0.01 (+2.29%)
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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $2.7M · quality 50.7/100
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
16/100
F
Piotroski
3/9
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
$70M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.3%
↓Gross Margin
19.3%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.7%
FCF CAGR
-54.8%
FCF margin
1.9%
FCF / Net income
-0.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $141.3M · net income $-8.9M · FCF $2.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $141.3M | $141.3M | $128.6M | $153.7M | $198.7M |
| Net Income | $-8.9M | $-8.9M | $-7.6M | $9.4M | $47.7M |
| EBITDA | $-4.3M | $-4.3M | $-1.4M | $14.4M | $52.5M |
| EPS | — | — | -0.03 | 0.04 | 0.19 |
| Gross Margin | 19.3% | 19.3% | 20.0% | 27.3% | 38.5% |
| Operating Margin | -3.3% | -3.3% | -0.4% | 9.6% | 26.3% |
| Net Margin | -6.3% | -6.3% | -5.9% | 6.2% | 24.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.02 | 0.03 | 0.02 |
| Current Ratio | 1.70 | 1.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.7M | $2.7M | $-12.0M | $6.4M | $29.5M |
| Returns | |||||
| ROE | -9.3% | -9.3% | -6.8% | 8.9% | 45.1% |
| Valuation | |||||
| P/E | — | — | — | 9.96 | 2.13 |
| EV/EBITDA | — | — | — | 6.20 | 1.74 |
| P/B | 0.73 | 0.73 | 0.75 | 0.98 | 0.96 |
| Growth & Yield | |||||
| Revenue Growth | 9.8% | 9.8% | -16.3% | -22.7% | — |
| EPS Growth | — | — | -175.0% | -78.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-7.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → n/d
Residual
-7.6%
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.