Financial Services / Asset ManagementStockholm
$0.10
-0.00 (-4.90%)
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 100.0/100
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
28/100
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
$18M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-98.9%
↓Gross Margin
6808.8%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
7019.1%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-23801.0 · net income $-33.1M · FCF $-1.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-23801.00 | $-23801.00 | $9.3M | $16.8M | $23.0M |
| Net Income | $-33.1M | $-33.1M | $11.4M | $-6000.00 | $657000.00 |
| EBITDA | $-33.0M | $-33.0M | $12.9M | $1.1M | $1.9M |
| EPS | — | — | 0.34 | — | 0.02 |
| Gross Margin | 6808.8% | 6808.8% | 31.5% | 25.5% | 45.2% |
| Operating Margin | 56090.4% | 56090.4% | 134.1% | 3.4% | 4.4% |
| Net Margin | 138900.2% | 138900.2% | 121.8% | -0.0% | 2.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | — | 6.48 | 9.07 |
| Current Ratio | 1.45 | 1.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.7M | $-1.7M | $-50000.00 | $-314000.00 | $1.5M |
| Returns | |||||
| ROE | -98.9% | -98.9% | 24991.2% | -2.2% | 253.7% |
| Valuation | |||||
| P/B | 0.54 | 0.54 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -100.3% | -100.3% | -44.6% | -26.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-88.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.34 → n/d
Residual
-88.3%
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.