Financial Services / Asset ManagementStockholm
$0.10
+0.00 (+1.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
6/100
F
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
$9M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-21.2%
↓Gross Margin
-1103.9%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-44.6%
FCF CAGR
—
FCF margin
461.8%
FCF / Net income
-0.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $102000.0 · net income $-4.0M · FCF $471000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $102000.00 | $102000.00 | $-6.7M | $303262.00 | $600998.00 |
| Net Income | $-4.0M | $-4.0M | $-15.9M | $-12.0M | $-1.4M |
| EBITDA | $-2.7M | $-2.7M | $-13.6M | $-11.5M | $-878116.00 |
| EPS | — | — | -0.13 | -0.21 | -0.02 |
| Gross Margin | -1103.9% | -1103.9% | 118.1% | -34.3% | 79.9% |
| Operating Margin | -5161.8% | -5161.8% | 181.6% | -1115.9% | -411.4% |
| Net Margin | -3898.0% | -3898.0% | 237.8% | -3948.5% | -229.7% |
| Balance Sheet | |||||
| Current Ratio | 0.25 | 0.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $471000.00 | $471000.00 | $-5.5M | $-1.7M | $-2.5M |
| Returns | |||||
| ROE | -21.2% | -21.2% | -66.6% | -50.9% | -3.9% |
| Valuation | |||||
| P/B | 0.48 | 0.48 | 0.44 | 1.11 | 1.27 |
| Growth & Yield | |||||
| Revenue Growth | 101.5% | 101.5% | -2298.1% | -49.5% | — |
| EPS Growth | — | — | 38.1% | -767.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-26.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.13 → n/d
Residual
-26.8%
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.