Consumer Cyclical / Internet RetailStockholm
$8.40
+1.40 (+20.00%)
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 $2.0M · quality 47.3/100
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
33/100
D
Piotroski
2/9
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
$131M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-30.0%
↓Gross Margin
63.5%
↑Debt/Equity
0.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.4%
FCF CAGR
—
FCF margin
-3.5%
FCF / Net income
0.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $424.6M · net income $-23.5M · FCF $-15.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $424.6M | $424.6M | $439.6M | $425.6M | $442.8M |
| Net Income | $-23.5M | $-23.5M | $-17.7M | $-27.1M | $-27.1M |
| EBITDA | $-12.0M | $-12.0M | $-5.4M | $-15.3M | $-21.2M |
| EPS | -1.51 | -1.51 | -1.14 | -1.74 | -1.74 |
| Gross Margin | 63.5% | 63.5% | 65.5% | 64.3% | 63.7% |
| Operating Margin | -4.9% | -4.9% | -3.8% | -6.7% | -5.6% |
| Net Margin | -5.5% | -5.5% | -4.0% | -6.4% | -6.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.21 | 0.21 | 0.20 | — | — |
| Current Ratio | 1.37 | 1.37 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-15.0M | $-15.0M | $2.0M | $6.4M | $-121.0M |
| Returns | |||||
| ROE | -30.0% | -30.0% | -17.4% | -22.7% | -18.5% |
| Valuation | |||||
| P/B | 1.67 | 1.67 | 0.64 | 0.46 | 0.94 |
| Growth & Yield | |||||
| Revenue Growth | -3.4% | -3.4% | 3.3% | -3.9% | — |
| EPS Growth | -33.1% | -33.1% | 34.7% | 0.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+113.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.14 → -1.51
Residual
+113.2%
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.