Basic Materials / Building MaterialsHelsinki
$1.29
+0.08 (+6.58%)
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 14%
FCF escenarios
weak_data · normalized FCF $-7.8M · quality 36.3/100
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
26/100
D
Piotroski
4/9
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
$28M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-274.9%
↓Gross Margin
76.5%
↑Debt/Equity
3.98
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+48.8%
FCF CAGR
—
FCF margin
-525.7%
FCF / Net income
0.82x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $946061.0 · net income $-6.1M · FCF $-5.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $946061.00 | $946061.00 | $761684.00 | $515274.00 | $287425.00 |
| Net Income | $-6.1M | $-6.1M | $-7.7M | $-13.2M | $-11.8M |
| EBITDA | $-3.2M | $-3.2M | $-5.3M | $-10.9M | $-10.2M |
| EPS | — | — | -0.36 | -0.67 | -0.61 |
| Gross Margin | 76.5% | 76.5% | 74.1% | 65.9% | 42.1% |
| Operating Margin | -617.3% | -617.3% | -1045.5% | -2573.3% | -4007.2% |
| Net Margin | -643.2% | -643.2% | -1015.1% | -2552.6% | -4120.7% |
| Balance Sheet | |||||
| Debt/Equity | 3.98 | 3.98 | 0.71 | 0.41 | 0.11 |
| Current Ratio | 5.77 | 5.77 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.0M | $-5.0M | $-7.8M | $-14.9M | $-12.5M |
| Returns | |||||
| ROE | -274.9% | -274.9% | -94.9% | -95.4% | -44.6% |
| Valuation | |||||
| P/B | 12.62 | 12.62 | 2.06 | 1.84 | 2.21 |
| Growth & Yield | |||||
| Revenue Growth | 24.2% | 24.2% | 47.8% | 79.3% | — |
| EPS Growth | — | — | 46.3% | -9.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+5.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.36 → n/d
Residual
+5.3%
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.