Communication Services / Internet Content & InformationStockholm
$0.50
-0.02 (-3.85%)
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 25%
FCF escenarios
weak_data · normalized FCF $-50.0M · quality 82.0/100
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
21/100
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
$58M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-290.0%
↓Gross Margin
95.9%
↑Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.9%
FCF CAGR
—
FCF margin
-87.6%
FCF / Net income
0.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $37.3M · net income $-71.8M · FCF $-32.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $37.3M | $37.3M | $65.7M | $57.7M | $27.3M |
| Net Income | $-71.8M | $-71.8M | $-50.6M | $-61.0M | $-30.3M |
| EBITDA | $-20.3M | $-20.3M | $-29.2M | $-45.8M | $-27.3M |
| EPS | -1.59 | -1.59 | -1.55 | -2.42 | -1.60 |
| Gross Margin | 95.9% | 95.9% | 97.1% | 91.3% | 81.0% |
| Operating Margin | -110.7% | -110.7% | -78.7% | -100.7% | -104.7% |
| Net Margin | -192.6% | -192.6% | -77.0% | -105.6% | -110.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.07 | 0.12 | 1.33 |
| Current Ratio | 0.52 | 0.52 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-32.7M | $-32.7M | $-50.0M | $-53.2M | $-31.1M |
| Returns | |||||
| ROE | -290.0% | -290.0% | -59.5% | -73.1% | -494.5% |
| Valuation | |||||
| P/B | 0.91 | 0.91 | 0.71 | 4.47 | 36.63 |
| Growth & Yield | |||||
| Revenue Growth | -43.3% | -43.3% | 13.9% | 111.0% | — |
| EPS Growth | -2.6% | -2.6% | 36.0% | -51.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-66.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.55 → -1.59
Residual
-66.4%
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.