Technology / Software - ApplicationStockholm
$0.20
+0.01 (+5.56%)
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 $-5.1M · 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
16/100
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
$17M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-101.6%
↓Gross Margin
-209.5%
↓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
+9.6%
FCF CAGR
—
FCF margin
-482.7%
FCF / Net income
0.99x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.1M · net income $-5.3M · FCF $-5.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.1M | $1.1M | $1.0M | $1.0M | $826283.00 |
| Net Income | $-5.3M | $-5.3M | $-4.8M | $-11.5M | $-7.2M |
| EBITDA | $-4.2M | $-4.2M | $-3.7M | $-4.4M | $-5.3M |
| EPS | -0.06 | -0.06 | -0.09 | -0.33 | -0.27 |
| Gross Margin | -209.5% | -209.5% | -176.0% | -245.1% | -471.8% |
| Operating Margin | -474.0% | -474.0% | -466.9% | -548.2% | -866.4% |
| Net Margin | -485.3% | -485.3% | -461.6% | -1092.8% | -866.4% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.02 |
| Current Ratio | 5.66 | 5.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.2M | $-5.2M | $-4.9M | $-5.1M | $-6.4M |
| Returns | |||||
| ROE | -101.6% | -101.6% | -109.5% | -215.9% | -58.8% |
| Valuation | |||||
| P/B | 3.28 | 3.28 | 2.67 | 4.15 | 1.96 |
| Growth & Yield | |||||
| Revenue Growth | 4.1% | 4.1% | -0.4% | 26.9% | — |
| EPS Growth | 27.5% | 27.5% | 74.4% | -21.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-22.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.09 → -0.06
Residual
-22.7%
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.