Consumer Cyclical / Internet RetailStockholm
$3.88
+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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $-8.9M · quality 58.3/100
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
37/100
D
Piotroski
6/9
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
$64M
P/E
N/A
•EV/EBITDA
50.5x
↑ROE
-48.0%
↓Gross Margin
36.9%
↑Debt/Equity
0.84
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+35.0%
FCF CAGR
—
FCF margin
-4.3%
FCF / Net income
1.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $103.9M · net income $-4.0M · FCF $-4.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $103.9M | $103.9M | $82.8M | $52.6M | $42.3M |
| Net Income | $-4.0M | $-4.0M | $-7.0M | $-9.7M | $-14.0M |
| EBITDA | $1.1M | $1.1M | $-2.9M | $-6.5M | $-10.5M |
| EPS | -0.30 | -0.30 | -0.63 | -1.40 | -2.43 |
| Gross Margin | 36.9% | 36.9% | 38.4% | 42.8% | 44.3% |
| Operating Margin | -2.9% | -2.9% | -7.7% | -17.7% | -31.2% |
| Net Margin | -3.8% | -3.8% | -8.4% | -18.5% | -33.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.84 | 0.84 | 0.88 | 0.52 | 0.33 |
| Cash Flow | |||||
| Free Cash Flow | $-4.5M | $-4.5M | $-8.9M | $-9.9M | $-13.6M |
| Returns | |||||
| ROE | -48.0% | -48.0% | -87.1% | -127.7% | -120.6% |
| Valuation | |||||
| EV/EBITDA | 50.51 | 50.51 | — | — | — |
| P/B | 6.21 | 6.21 | 5.33 | 2.55 | 1.49 |
| Growth & Yield | |||||
| Revenue Growth | 25.6% | 25.6% | 57.5% | 24.3% | — |
| EPS Growth | 52.4% | 52.4% | 55.1% | 42.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+22.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.63 → -0.30
Residual
+22.0%
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.