Consumer Cyclical / Furnishings, Fixtures & AppliancesStockholm
$3.49
+0.04 (+1.35%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-4.0M · quality 60.3/100
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
34/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$24M
P/E
34.9x
↑EV/EBITDA
16.8x
↑ROE
6.2%
↑Gross Margin
80.0%
↑Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2024–2025 · 1 años de histórico normalizado
Revenue CAGR
-24.5%
FCF CAGR
—
FCF margin
-24.3%
FCF / Net income
-5.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $16.3M · net income $704000.0 · FCF $-4.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $16.3M | $16.3M | $21.6M |
| Net Income | $704000.00 | $704000.00 | $593150.00 |
| EBITDA | $1.4M | $1.4M | $1.2M |
| EPS | — | — | 0.08 |
| Gross Margin | 80.0% | 80.0% | 80.9% |
| Operating Margin | 7.0% | 7.0% | 4.6% |
| Net Margin | 4.3% | 4.3% | 2.7% |
| Balance Sheet | |||
| Debt/Equity | 0.07 | 0.07 | 1.20 |
| Current Ratio | 2.83 | 2.83 | — |
| Cash Flow | |||
| Free Cash Flow | $-4.0M | $-4.0M | — |
| Returns | |||
| ROE | 6.2% | 6.2% | 122.7% |
| Valuation | |||
| P/E | 34.90 | 34.90 | — |
| EV/EBITDA | 16.79 | 16.79 | — |
| P/B | 2.16 | 2.16 | — |
| Growth & Yield | |||
| Revenue Growth | -24.5% | -24.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-37.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.08 → n/d
Residual
-37.5%
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.