Financial Services / Capital MarketsStockholm
$0.02
-0.00 (-0.42%)
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 0.0/100
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
29/100
D
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
$343M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-51.0%
↓Gross Margin
0.4%
↓Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+97.4%
FCF CAGR
—
FCF margin
-7.5%
FCF / Net income
2.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.21B · net income $-67.7M · FCF $-166.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.21B | $2.21B | $958.5M | $154.1M | $287.2M |
| Net Income | $-67.7M | $-67.7M | $-4.2M | $-90.0M | $-94.2M |
| EBITDA | $-5.2M | $-5.2M | $7.2M | $-12.3M | $-37.4M |
| EPS | -0.00 | -0.00 | -0.00 | -0.01 | -0.01 |
| Gross Margin | 0.4% | 0.4% | 1.6% | -5.8% | -2.9% |
| Operating Margin | -3.1% | -3.1% | -0.1% | -46.0% | -33.2% |
| Net Margin | -3.1% | -3.1% | -0.4% | -58.4% | -32.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.29 | -2174.35 | 0.37 |
| Current Ratio | 1.24 | 1.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-166.8M | $-166.8M | $-22.1M | $-1.9M | $-51.9M |
| Returns | |||||
| ROE | -51.0% | -51.0% | -14.1% | 529394.1% | -132.2% |
| Valuation | |||||
| EV/EBITDA | — | — | 76.11 | — | — |
| P/B | 2.58 | 2.58 | 18.53 | — | 3.88 |
| Growth & Yield | |||||
| Revenue Growth | 130.7% | 130.7% | 522.0% | -46.4% | — |
| EPS Growth | -1261.7% | -1261.7% | 96.4% | 10.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-53.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-53.0%
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.