Technology / Software - ApplicationHelsinki
$2.13
+0.07 (+3.40%)
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 $-2.1M · quality 74.7/100
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
18/100
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
$6M
P/E
N/A
•EV/EBITDA
N/A
•ROE
11.0%
↑Gross Margin
27.6%
↓Debt/Equity
-1.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.8%
FCF CAGR
—
FCF margin
-12.6%
FCF / Net income
0.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $16.5M · net income $-4.6M · FCF $-2.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $16.5M | $16.5M | $16.2M | $16.7M | $18.6M |
| Net Income | $-4.6M | $-4.6M | $-4.7M | $-4.0M | $-6.5M |
| EBITDA | $-1.6M | $-1.6M | $-2.2M | $-1.0M | $-3.3M |
| EPS | — | — | -1.72 | -2.50 | -2.50 |
| Gross Margin | 27.6% | 27.6% | 25.9% | 25.5% | 22.1% |
| Operating Margin | -9.5% | -9.5% | -12.3% | -15.5% | -23.0% |
| Net Margin | -27.7% | -27.7% | -29.1% | -24.2% | -35.2% |
| Balance Sheet | |||||
| Debt/Equity | -1.06 | -1.06 | -1.02 | -1.09 | -1.13 |
| Current Ratio | 0.08 | 0.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.1M | $-2.1M | $-1.4M | $-2.9M | $-2.2M |
| Returns | |||||
| ROE | 11.0% | 11.0% | 12.6% | 12.4% | 20.9% |
| Growth & Yield | |||||
| Revenue Growth | 2.3% | 2.3% | -3.1% | -10.1% | — |
| EPS Growth | — | — | 31.2% | 0.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-69.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.72 → n/d
Residual
-69.1%
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.