Industrials / Staffing & Employment ServicesHelsinki
$0.19
+0.01 (+5.03%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $6.3M · quality 61.7/100
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
30/100
D
Piotroski
2/9
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
$24M
P/E
N/A
•EV/EBITDA
7.5x
↓ROE
-2.2%
↓Gross Margin
28.1%
↑Debt/Equity
0.49
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-17.4%
FCF CAGR
-13.1%
FCF margin
5.5%
FCF / Net income
-3.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $139.3M · net income $-2.3M · FCF $7.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $139.3M | $139.3M | $174.1M | $219.0M | $247.6M |
| Net Income | $-2.3M | $-2.3M | $-306000.00 | $645000.00 | $7.2M |
| EBITDA | $8.0M | $8.0M | $10.9M | $12.2M | $19.0M |
| EPS | -0.03 | -0.03 | -0.00 | 0.01 | 0.10 |
| Gross Margin | 28.1% | 28.1% | 27.4% | 28.5% | 28.8% |
| Operating Margin | 1.0% | 1.0% | 1.2% | 2.8% | 4.1% |
| Net Margin | -1.7% | -1.7% | -0.2% | 0.3% | 2.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.49 | 0.49 | 0.51 | 0.55 | 0.52 |
| Current Ratio | 0.57 | 0.57 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $7.7M | $7.7M | $6.3M | $3.6M | $11.7M |
| Returns | |||||
| ROE | -2.2% | -2.2% | -0.3% | 0.6% | 6.5% |
| Valuation | |||||
| P/E | — | — | — | 157.06 | 33.05 |
| EV/EBITDA | 7.47 | 7.47 | 12.66 | 14.42 | 15.06 |
| P/B | 0.13 | 0.13 | 0.81 | 1.12 | 2.14 |
| Growth & Yield | |||||
| Revenue Growth | -19.9% | -19.9% | -20.5% | -11.6% | — |
| EPS Growth | -800.1% | -800.1% | -133.3% | -89.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-77.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.03
Residual
-77.1%
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.