Consumer Cyclical / Furnishings, Fixtures & AppliancesHelsinki
$0.53
+0.01 (+1.54%)
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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-276000.00 · quality 47.3/100
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
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
$2M
P/E
N/A
•EV/EBITDA
4.2x
↓ROE
174.9%
↑Gross Margin
38.4%
↑Debt/Equity
-10.48
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.3%
FCF CAGR
+46.2%
FCF margin
3.9%
FCF / Net income
-1.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $93.7M · net income $-3.5M · FCF $3.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $93.7M | $93.7M | $86.7M | $94.4M | $106.7M |
| Net Income | $-3.5M | $-3.5M | $-8.7M | $-3.5M | $2.6M |
| EBITDA | $4.9M | $4.9M | $-411000.00 | $4.2M | $7.7M |
| EPS | — | — | -1.87 | -0.77 | 0.57 |
| Gross Margin | 38.4% | 38.4% | 39.6% | 41.8% | 39.7% |
| Operating Margin | -1.2% | -1.2% | -7.6% | -2.5% | 0.3% |
| Net Margin | -3.7% | -3.7% | -10.0% | -3.7% | 2.4% |
| Balance Sheet | |||||
| Debt/Equity | -10.48 | -10.48 | 17.87 | 1.89 | 1.39 |
| Current Ratio | 0.65 | 0.65 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.7M | $3.7M | $-276000.00 | $-2.0M | $1.2M |
| Returns | |||||
| ROE | 174.9% | 174.9% | -750.6% | -36.8% | 18.4% |
| Valuation | |||||
| P/E | — | — | — | — | 4.74 |
| EV/EBITDA | 4.17 | 4.17 | — | 4.68 | 2.62 |
| P/B | — | — | 3.68 | 0.70 | 0.88 |
| Growth & Yield | |||||
| Revenue Growth | 8.1% | 8.1% | -8.2% | -11.5% | — |
| EPS Growth | — | — | -142.9% | -235.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-29.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.87 → n/d
Residual
-29.9%
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.