Technology / Information Technology ServicesStockholm
$4.39
+0.00 (+0.00%)
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 21%
FCF escenarios
weak_data · normalized FCF $-7.6M · quality 59.7/100
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
10/100
F
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
$16M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8563.3%
↓Gross Margin
37.7%
↑Debt/Equity
0.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-58.9%
FCF CAGR
—
FCF margin
-49.8%
FCF / Net income
1.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.0M · net income $-2.6M · FCF $-3.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.0M | $6.0M | $6.2M | $34.3M | $85.8M |
| Net Income | $-2.6M | $-2.6M | $-8.1M | $-27.7M | $7.9M |
| EBITDA | $-2.5M | $-2.5M | $-7.8M | $-27.3M | $12.2M |
| EPS | — | — | -2.25 | -7.67 | 2.05 |
| Gross Margin | 37.7% | 37.7% | -27.0% | -19.1% | 0.9% |
| Operating Margin | -58.2% | -58.2% | -150.0% | -47.3% | -13.5% |
| Net Margin | -43.0% | -43.0% | -132.1% | -80.8% | 9.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.47 | 0.47 | 0.00 | 0.00 | — |
| Current Ratio | 0.85 | 0.85 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.0M | $-3.0M | $-7.6M | $-13.1M | $-15.5M |
| Returns | |||||
| ROE | -8563.3% | -8563.3% | -177.7% | -146.5% | 17.0% |
| Valuation | |||||
| P/E | — | — | — | — | 17.51 |
| EV/EBITDA | — | — | — | — | 8.54 |
| P/B | 529.01 | 529.01 | 6.47 | 5.71 | 2.77 |
| Growth & Yield | |||||
| Revenue Growth | -3.1% | -3.1% | -82.0% | -60.0% | — |
| EPS Growth | — | — | 70.7% | -474.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-35.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.25 → n/d
Residual
-35.9%
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.