Financial Services / Financial Data & Stock ExchangesHelsinki
$16.70
+0.10 (+0.60%)
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 18.0/100
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
43/100
C
Piotroski
5/9
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
$30M
P/E
119.3x
↑EV/EBITDA
16.3x
↑ROE
4.2%
↓Gross Margin
38.5%
↓Debt/Equity
0.27
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.3%
FCF CAGR
+15.2%
FCF margin
7.1%
FCF / Net income
6.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.1M · net income $208224.7 · FCF $1.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $19.1M | $19.1M | $18.4M | $17.2M | $13.5M |
| Net Income | $208224.70 | $208224.70 | $440516.00 | $84842.72 | $384744.72 |
| EBITDA | $1.7M | $1.7M | $2.4M | $1.9M | $1.4M |
| EPS | 0.12 | 0.12 | 0.26 | 0.05 | 0.23 |
| Gross Margin | 38.5% | 38.5% | 40.2% | 39.5% | 39.2% |
| Operating Margin | 4.7% | 4.7% | 6.4% | 4.5% | 6.0% |
| Net Margin | 1.1% | 1.1% | 2.4% | 0.5% | 2.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.29 | 0.29 | 0.26 |
| Cash Flow | |||||
| Free Cash Flow | $1.4M | $1.4M | $2.8M | $1.3M | $892268.20 |
| Returns | |||||
| ROE | 4.2% | 4.2% | 7.1% | 1.2% | 4.8% |
| Valuation | |||||
| P/E | 119.29 | 119.29 | 76.92 | 408.00 | 111.09 |
| EV/EBITDA | 16.31 | 16.31 | 14.04 | 16.75 | 29.51 |
| P/B | 5.79 | 5.79 | 5.43 | 4.83 | 5.36 |
| Growth & Yield | |||||
| Revenue Growth | 3.9% | 3.9% | 7.1% | 27.1% | — |
| EPS Growth | -53.8% | -53.8% | 420.0% | -78.3% | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
131.1%
EPS terminal req.
$1.48
Spread vs growth
-185.0%
5Y implied EPS CAGR
71.7%
EPS terminal req.
$1.79
Spread vs growth
-125.6%
10Y implied EPS CAGR
37.4%
EPS terminal req.
$2.89
Spread vs growth
-91.3%
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
-14.5%
Start / end P/E
76.3x → 139.2x
EPS bridge
0.26 → 0.12
Residual
-44.3%
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.