Technology / Scientific & Technical InstrumentsStockholm
$0.13
-0.01 (-7.24%)
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 23%
FCF escenarios
weak_data · normalized FCF $-20.1M · quality 68.0/100
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
6/100
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
$11M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-209.0%
↓Gross Margin
141.6%
↑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
-2.1%
FCF CAGR
—
FCF margin
-1072.7%
FCF / Net income
0.82x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.9M · net income $-24.6M · FCF $-20.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.9M | $1.9M | $1.9M | $1.9M | $2.0M |
| Net Income | $-24.6M | $-24.6M | $-19.7M | $-24.3M | $-21.3M |
| EBITDA | $-23.9M | $-23.9M | $-18.4M | $-21.6M | $-20.4M |
| EPS | — | — | -0.67 | -1.69 | -1.59 |
| Gross Margin | 141.6% | 141.6% | 229.4% | 339.2% | 161.0% |
| Operating Margin | -967.4% | -967.4% | -989.1% | -1004.1% | -891.1% |
| Net Margin | -1311.9% | -1311.9% | -1054.4% | -1245.7% | -1061.6% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.01 | 0.05 | 0.04 |
| Current Ratio | 0.42 | 0.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-20.1M | $-20.1M | $-18.6M | $-24.4M | $-22.3M |
| Returns | |||||
| ROE | -209.0% | -209.0% | -75.0% | -98.0% | -54.0% |
| Valuation | |||||
| P/B | 0.90 | 0.90 | 0.72 | 1.84 | 0.97 |
| Growth & Yield | |||||
| Revenue Growth | 0.6% | 0.6% | -4.3% | -2.7% | — |
| EPS Growth | — | — | 60.4% | -6.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-67.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.67 → n/d
Residual
-67.6%
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.