Industrials / Specialty Industrial MachineryHelsinki
$0.10
-0.01 (-6.86%)
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 $-3.0M · quality 69.0/100
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
37/100
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
$22M
P/E
N/A
•EV/EBITDA
N/A
•ROE
1387.5%
↑Gross Margin
41.5%
↑Debt/Equity
-17.47
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.7%
FCF CAGR
—
FCF margin
-85.5%
FCF / Net income
0.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.1M · net income $-4.8M · FCF $-2.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.1M | $3.1M | $7.6M | $6.0M | $3.6M |
| Net Income | $-4.8M | $-4.8M | $-3.9M | $-4.8M | $-4.6M |
| EBITDA | $-2.9M | $-2.9M | $-2.0M | $-2.6M | $-1.8M |
| EPS | -0.02 | -0.02 | -0.02 | -0.03 | -0.06 |
| Gross Margin | 41.5% | 41.5% | 33.9% | 36.6% | 11.9% |
| Operating Margin | -119.5% | -119.5% | -43.5% | -61.8% | -136.3% |
| Net Margin | -153.4% | -153.4% | -51.3% | -79.6% | -128.1% |
| Balance Sheet | |||||
| Debt/Equity | -17.47 | -17.47 | 2.44 | 1.49 | 1.64 |
| Current Ratio | 0.63 | 0.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.7M | $-2.7M | $-3.0M | $-3.2M | $-5.3M |
| Returns | |||||
| ROE | 1387.5% | 1387.5% | -177.8% | -149.9% | -155.9% |
| Valuation | |||||
| P/B | — | — | 7.52 | 4.50 | 2.33 |
| Growth & Yield | |||||
| Revenue Growth | -59.2% | -59.2% | 26.0% | 68.0% | — |
| EPS Growth | 0.0% | 0.0% | 33.3% | 50.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+46.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.02
Residual
+46.6%
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.