Technology / Software - ApplicationHelsinki
$5.10
+0.20 (+4.08%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $4.5M · quality 69.7/100
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
59/100
C
Piotroski
7/9
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
$91M
P/E
19.6x
↓EV/EBITDA
10.3x
↓ROE
15.4%
↑Gross Margin
47.9%
↑Debt/Equity
0.36
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.3%
FCF CAGR
+29.0%
FCF margin
26.5%
FCF / Net income
1.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $29.5M · net income $4.5M · FCF $7.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $29.5M | $29.5M | $28.9M | $26.3M | $22.6M |
| Net Income | $4.5M | $4.5M | $4.1M | $5.3M | $5.0M |
| EBITDA | $9.4M | $9.4M | $7.5M | $8.4M | $7.3M |
| EPS | 0.24 | 0.24 | 0.22 | 0.29 | 0.27 |
| Gross Margin | 47.9% | 47.9% | 46.0% | 48.5% | 50.2% |
| Operating Margin | 20.2% | 20.2% | 18.7% | 24.3% | 29.2% |
| Net Margin | 15.4% | 15.4% | 14.3% | 20.1% | 22.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.36 | 0.36 | 0.32 | 0.28 | 0.12 |
| Current Ratio | 0.77 | 0.77 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $7.8M | $7.8M | $4.5M | $2.0M | $3.6M |
| Returns | |||||
| ROE | 15.4% | 15.4% | 12.8% | 17.6% | 19.2% |
| Valuation | |||||
| P/E | 19.62 | 19.62 | 27.27 | 22.07 | 28.00 |
| EV/EBITDA | 10.32 | 10.32 | 15.25 | 14.29 | 17.70 |
| P/B | 3.15 | 3.15 | 3.46 | 3.93 | 5.30 |
| Growth & Yield | |||||
| Revenue Growth | 1.9% | 1.9% | 9.7% | 16.8% | — |
| EPS Growth | 9.1% | 9.1% | -24.1% | 7.4% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
23.5%
EPS terminal req.
$0.45
Spread vs growth
-14.5%
5Y implied EPS CAGR
17.9%
EPS terminal req.
$0.55
Spread vs growth
-8.8%
10Y implied EPS CAGR
13.9%
EPS terminal req.
$0.88
Spread vs growth
-4.8%
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
-27.1%
Start / end P/E
33.1x → 21.2x
EPS bridge
0.22 → 0.24
Residual
-3.3%
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.