Basic Materials / Specialty ChemicalsHelsinki
$9.50
-0.55 (-5.39%)
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 23%
FCF escenarios
weak_data · normalized FCF $-6.1M · quality 65.7/100
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
$320M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.0%
↓Gross Margin
84.6%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-39.1%
FCF / Net income
0.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $15.6M · net income $-9.7M · FCF $-6.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $15.6M | $15.6M | $3.3M | — | — |
| Net Income | $-9.7M | $-9.7M | $-3.6M | $2.0M | $-1.6M |
| EBITDA | $-7.1M | $-7.1M | $-2.9M | $2.0M | $-289931.78 |
| EPS | -0.29 | -0.29 | -0.20 | 0.16 | -0.62 |
| Gross Margin | 84.6% | 84.6% | 66.7% | — | — |
| Operating Margin | -67.9% | -67.9% | -160.6% | — | — |
| Net Margin | -62.2% | -62.2% | -109.1% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.05 | — | — |
| Current Ratio | 11.90 | 11.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.1M | $-6.1M | $-8.1M | $-1.2M | $-452857.56 |
| Returns | |||||
| ROE | -9.0% | -9.0% | -3.2% | 1.9% | -65.2% |
| Valuation | |||||
| P/E | — | — | — | 60.62 | — |
| EV/EBITDA | — | — | — | 60.42 | — |
| P/B | 2.96 | 2.96 | 1.91 | 1.17 | 10.67 |
| Growth & Yield | |||||
| Revenue Growth | 372.7% | 372.7% | — | — | — |
| EPS Growth | -45.0% | -45.0% | -225.0% | 125.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-2.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.20 → -0.29
Residual
-2.3%
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.