Technology / Software - ApplicationStockholm
$8.70
+0.04 (+0.46%)
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 22%
FCF escenarios
weak_data · normalized FCF $-31.1M · 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
15/100
F
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
$158M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-71.6%
↓Gross Margin
-175.2%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-24.4%
FCF CAGR
—
FCF margin
-838.1%
FCF / Net income
0.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.7M · net income $-57.2M · FCF $-48.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.7M | $5.7M | $40.6M | $28.3M | $13.3M |
| Net Income | $-57.2M | $-57.2M | $-1.3M | $-32.2M | $-55.9M |
| EBITDA | $-40.8M | $-40.8M | $5.6M | $-26.2M | $-48.9M |
| EPS | — | — | -0.10 | -2.50 | -4.56 |
| Gross Margin | -175.2% | -175.2% | 51.3% | -4.6% | -224.8% |
| Operating Margin | -812.7% | -812.7% | -4.6% | -111.3% | -435.2% |
| Net Margin | -996.4% | -996.4% | -3.2% | -114.0% | -421.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.03 | 0.05 | 0.01 |
| Current Ratio | 5.91 | 5.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-48.1M | $-48.1M | $-24.2M | $-31.1M | $-62.9M |
| Returns | |||||
| ROE | -71.6% | -71.6% | -2.4% | -93.0% | -84.4% |
| Valuation | |||||
| EV/EBITDA | — | — | 58.42 | — | — |
| P/B | 2.05 | 2.05 | 6.76 | 25.37 | 16.58 |
| Growth & Yield | |||||
| Revenue Growth | -85.9% | -85.9% | 43.6% | 113.2% | — |
| EPS Growth | — | — | 96.0% | 45.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-63.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → n/d
Residual
-63.1%
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.