Technology / Information Technology ServicesStockholm
$0.05
+0.01 (+14.15%)
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 20%
FCF escenarios
weak_data · normalized FCF $-3.7M · quality 52.3/100
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
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
$16M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-13.7%
↓Gross Margin
-357.5%
↓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
-37.4%
FCF CAGR
—
FCF margin
-317.7%
FCF / Net income
0.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $207000.0 · net income $-3.2M · FCF $-657620.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $207000.00 | $207000.00 | $1.8M | $804942.00 | $843136.00 |
| Net Income | $-3.2M | $-3.2M | $-4.7M | $-9.7M | $-6.4M |
| EBITDA | $-181000.00 | $-181000.00 | $-3.3M | $-8.5M | $-5.7M |
| EPS | -0.02 | -0.02 | -0.29 | -0.57 | -1.23 |
| Gross Margin | -357.5% | -357.5% | -38.5% | -526.6% | -429.1% |
| Operating Margin | -1878.7% | -1878.7% | -258.4% | -1202.6% | -768.8% |
| Net Margin | -1539.1% | -1539.1% | -263.2% | -1205.7% | -764.5% |
| Balance Sheet | |||||
| Current Ratio | 3.19 | 3.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-657620.00 | $-657620.00 | $-3.7M | $-7.6M | $-6.9M |
| Returns | |||||
| ROE | -13.7% | -13.7% | -188.3% | -186.7% | -91.2% |
| Valuation | |||||
| P/B | 0.68 | 0.68 | 3.53 | 2.61 | 1.38 |
| Growth & Yield | |||||
| Revenue Growth | -88.3% | -88.3% | 119.6% | -4.5% | — |
| EPS Growth | 94.3% | 94.3% | 50.1% | 53.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-78.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.29 → -0.02
Residual
-78.2%
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.