Consumer Cyclical / Internet RetailStockholm
$67.00
+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 17%
FCF escenarios
weak_data · normalized FCF $-16.2M · quality 42.0/100
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
10/100
F
Piotroski
5/9
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
$768M
P/E
N/A
•EV/EBITDA
19.3x
↑ROE
-10.1%
↓Gross Margin
82.3%
↑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
-1.3%
FCF CAGR
—
FCF margin
-6.9%
FCF / Net income
0.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $444.0M · net income $-56.9M · FCF $-30.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $444.0M | $444.0M | $435.2M | $468.7M | $461.2M |
| Net Income | $-56.9M | $-56.9M | $-110.9M | $-68.6M | $-149.9M |
| EBITDA | $32.1M | $32.1M | $-10.4M | $9.3M | $-125.8M |
| EPS | -4.96 | -4.96 | -10.32 | -6.38 | -23.27 |
| Gross Margin | 82.3% | 82.3% | 76.5% | 69.0% | 49.2% |
| Operating Margin | -11.8% | -11.8% | -21.2% | -11.4% | -29.9% |
| Net Margin | -12.8% | -12.8% | -25.5% | -14.6% | -32.5% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.01 | 0.01 | — |
| Current Ratio | 0.90 | 0.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-30.7M | $-30.7M | $-8.8M | $-16.2M | $-78.1M |
| Returns | |||||
| ROE | -10.1% | -10.1% | -19.3% | -10.0% | -336.9% |
| Valuation | |||||
| EV/EBITDA | 19.28 | 19.28 | — | 163.34 | — |
| P/B | 1.37 | 1.37 | 1.65 | 2.43 | 25.27 |
| Growth & Yield | |||||
| Revenue Growth | 2.0% | 2.0% | -7.1% | 1.6% | — |
| EPS Growth | 51.9% | 51.9% | -61.7% | 72.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+19.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-10.32 → -4.96
Residual
+19.6%
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.