Industrials / Specialty Industrial MachineryStockholm
$0.43
+0.00 (+0.00%)
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 16%
FCF escenarios
weak_data · normalized FCF $-14.7M · quality 37.3/100
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
11/100
F
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
$61M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-90.5%
↓Gross Margin
68.4%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+212.7%
FCF CAGR
—
FCF margin
-85.6%
FCF / Net income
1.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.1M · net income $-12.8M · FCF $-14.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $17.1M | $17.1M | $15.4M | $8.5M | $560000.00 |
| Net Income | $-12.8M | $-12.8M | $-16.7M | $-17.6M | $-25.3M |
| EBITDA | $-11.0M | $-11.0M | $-14.4M | $-15.7M | $-23.0M |
| EPS | — | — | -0.15 | -0.25 | -0.71 |
| Gross Margin | 68.4% | 68.4% | 62.8% | 88.1% | -118.9% |
| Operating Margin | -78.8% | -78.8% | -115.0% | -210.8% | -4528.9% |
| Net Margin | -74.6% | -74.6% | -108.7% | -207.4% | -4509.1% |
| Balance Sheet | |||||
| Current Ratio | 1.42 | 1.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-14.7M | $-14.7M | $-11.6M | $-22.2M | $-21.2M |
| Returns | |||||
| ROE | -90.5% | -90.5% | -80.7% | -82.0% | -133.5% |
| Valuation | |||||
| P/B | 3.69 | 3.69 | 7.53 | 2.28 | 2.95 |
| Growth & Yield | |||||
| Revenue Growth | 11.4% | 11.4% | 81.3% | 1413.9% | — |
| EPS Growth | — | — | 40.0% | 64.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-35.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.15 → n/d
Residual
-35.6%
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.