Industrials / Electrical Equipment & PartsStockholm
$0.10
+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 22%
FCF escenarios
weak_data · normalized FCF $-27.5M · quality 63.3/100
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
10/100
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
$57M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-192.7%
↓Gross Margin
20.2%
↓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
+3.4%
FCF CAGR
—
FCF margin
-113.7%
FCF / Net income
0.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.5M · net income $-42.8M · FCF $-32.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $28.5M | $28.5M | $32.4M | $35.3M | $25.7M |
| Net Income | $-42.8M | $-42.8M | $-23.5M | $-24.7M | $-36.1M |
| EBITDA | $-37.7M | $-37.7M | $-19.6M | $-20.5M | $-32.0M |
| EPS | -0.11 | -0.11 | -0.13 | -0.16 | -0.27 |
| Gross Margin | 20.2% | 20.2% | 23.1% | 34.7% | 50.7% |
| Operating Margin | -145.0% | -145.0% | -68.9% | -66.9% | -139.7% |
| Net Margin | -150.3% | -150.3% | -72.6% | -69.9% | -140.2% |
| Balance Sheet | |||||
| Current Ratio | 2.70 | 2.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-32.4M | $-32.4M | $-26.7M | $-27.5M | $-39.4M |
| Returns | |||||
| ROE | -192.7% | -192.7% | -294.5% | -214.0% | -243.9% |
| Valuation | |||||
| P/B | 1.64 | 1.64 | 7.63 | 8.12 | 10.78 |
| Growth & Yield | |||||
| Revenue Growth | -12.2% | -12.2% | -8.2% | 37.2% | — |
| EPS Growth | 15.8% | 15.8% | 17.0% | 40.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-63.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.13 → -0.11
Residual
-63.0%
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.