Industrials / Specialty Business ServicesHelsinki
$3.95
-0.05 (-1.26%)
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 $-8.1M · quality 40.0/100
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
46/100
C
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
$64M
P/E
56.4x
↑EV/EBITDA
4.7x
↓ROE
2.2%
↓Gross Margin
46.3%
↑Debt/Equity
0.51
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.9%
FCF CAGR
—
FCF margin
-2.6%
FCF / Net income
-6.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $306.9M · net income $1.2M · FCF $-8.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $306.9M | $306.9M | $424.7M | $363.3M | $282.0M |
| Net Income | $1.2M | $1.2M | $-30.2M | $-8.9M | $-9.2M |
| EBITDA | $17.6M | $17.6M | $-892000.00 | $7.8M | $3.6M |
| EPS | 0.07 | 0.07 | -1.83 | -0.54 | -0.57 |
| Gross Margin | 46.3% | 46.3% | 42.5% | 45.2% | 47.7% |
| Operating Margin | -3.8% | -3.8% | -0.2% | 1.1% | 0.6% |
| Net Margin | 0.4% | 0.4% | -7.1% | -2.5% | -3.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.51 | 0.51 | 2.09 | 0.92 | 0.81 |
| Current Ratio | 0.79 | 0.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-8.1M | $-8.1M | $13.5M | $-17.4M | $-1.4M |
| Returns | |||||
| ROE | 2.2% | 2.2% | -134.3% | -17.2% | -14.7% |
| Valuation | |||||
| P/E | 56.43 | 56.43 | — | — | — |
| EV/EBITDA | 4.72 | 4.72 | — | 15.74 | 30.17 |
| P/B | 1.52 | 1.52 | 2.38 | 1.65 | 1.57 |
| Growth & Yield | |||||
| Revenue Growth | -27.7% | -27.7% | 16.9% | 28.8% | — |
| EPS Growth | 103.8% | 103.8% | -238.9% | 5.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
71.1%
EPS terminal req.
$0.35
Spread vs growth
32.7%
5Y implied EPS CAGR
43.4%
EPS terminal req.
$0.42
Spread vs growth
60.4%
10Y implied EPS CAGR
25.6%
EPS terminal req.
$0.68
Spread vs growth
78.2%
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
+75.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.83 → 0.07
Residual
+75.8%
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.