Consumer Cyclical / Internet RetailStockholm
$0.09
+0.01 (+5.99%)
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 18%
FCF escenarios
weak_data · normalized FCF $18.3M · quality 44.3/100
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
22/100
D
Piotroski
3/9
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
$259M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-77.5%
↓Gross Margin
84.9%
↑Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.5%
FCF CAGR
+35.2%
FCF margin
2.5%
FCF / Net income
-0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $738.2M · net income $-278.3M · FCF $18.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $738.2M | $738.2M | $854.7M | $967.2M | $964.9M |
| Net Income | $-278.3M | $-278.3M | $-22.9M | $-284.2M | $-22.3M |
| EBITDA | $-196.2M | $-196.2M | $116.7M | $-164.7M | $64.9M |
| EPS | — | — | -0.15 | -1.91 | -0.15 |
| Gross Margin | 84.9% | 84.9% | 85.1% | 84.0% | 84.0% |
| Operating Margin | -29.2% | -29.2% | 11.1% | 8.3% | 6.6% |
| Net Margin | -37.7% | -37.7% | -2.7% | -29.4% | -2.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | -0.75 | -1.42 | 4.84 |
| Current Ratio | 1.10 | 1.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $18.3M | $18.3M | $-17.3M | $41.5M | $7.4M |
| Returns | |||||
| ROE | -77.5% | -77.5% | 33.9% | 615.2% | -9.3% |
| Valuation | |||||
| EV/EBITDA | — | — | -0.05 | — | 21.54 |
| P/B | 0.72 | 0.72 | — | — | 1.67 |
| Growth & Yield | |||||
| Revenue Growth | -13.6% | -13.6% | -11.6% | 0.2% | — |
| EPS Growth | — | — | 92.1% | -1173.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-28.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.15 → n/d
Residual
-28.9%
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.