Communication Services / PublishingHelsinki
$9.38
+0.18 (+1.95%)
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 27% · confianza 25%
FCF escenarios
weak_data · normalized FCF $5.4M · quality 39.0/100
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
39/100
D
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
$103M
P/E
11.7x
↓EV/EBITDA
6.3x
↓ROE
16.4%
↑Gross Margin
73.2%
↑Debt/Equity
1.40
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.3%
FCF CAGR
+43.9%
FCF margin
9.6%
FCF / Net income
2.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $212.8M · net income $8.8M · FCF $20.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $212.8M | $212.8M | $202.7M | $208.6M | $221.0M |
| Net Income | $8.8M | $8.8M | $-6.2M | $-13.1M | $7.5M |
| EBITDA | $25.6M | $25.6M | $6.8M | $-13.8M | $25.9M |
| EPS | 0.80 | 0.80 | -0.58 | -1.30 | 0.74 |
| Gross Margin | 73.2% | 73.2% | 70.5% | 100.0% | 68.9% |
| Operating Margin | 6.4% | 6.4% | 0.9% | -6.6% | 1.2% |
| Net Margin | 4.1% | 4.1% | -3.1% | -6.3% | 3.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.40 | 1.40 | 1.49 | 0.92 | 0.72 |
| Current Ratio | 0.74 | 0.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $20.4M | $20.4M | $2.3M | $5.4M | $6.9M |
| Returns | |||||
| ROE | 16.4% | 16.4% | -13.1% | -22.7% | 9.0% |
| Valuation | |||||
| P/E | 11.72 | 11.72 | — | — | 16.69 |
| EV/EBITDA | 6.33 | 6.33 | 19.42 | — | 6.54 |
| P/B | 1.92 | 1.92 | 1.46 | 1.61 | 1.50 |
| Growth & Yield | |||||
| Revenue Growth | 5.0% | 5.0% | -2.8% | -5.6% | — |
| EPS Growth | 237.9% | 237.9% | 55.4% | -275.7% | — |
| Dividend Yield | 7.4% | 7.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1.3%
EPS terminal req.
$0.83
Spread vs growth
236.6%
5Y implied EPS CAGR
4.7%
EPS terminal req.
$1.01
Spread vs growth
233.2%
10Y implied EPS CAGR
7.3%
EPS terminal req.
$1.62
Spread vs growth
230.6%
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
+46.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.58 → 0.80
Residual
+38.6%
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.