Communication Services / EntertainmentStockholm
$0.00
+0.00 (+0.00%)
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 15%
FCF escenarios
weak_data · normalized FCF $-8.3M · quality 33.3/100
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
13/100
F
Piotroski
3/9
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
$3M
P/E
N/A
•EV/EBITDA
1.4x
↓ROE
54.1%
↑Gross Margin
87.5%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-56.1%
FCF CAGR
—
FCF margin
-915.3%
FCF / Net income
5.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.4M · net income $-5.5M · FCF $-30.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.4M | $3.4M | $11.7M | $16.2M | $39.7M |
| Net Income | $-5.5M | $-5.5M | $-17.6M | $-18.9M | $-45.7M |
| EBITDA | $2.1M | $2.1M | $-11.8M | $-12.6M | $-28.7M |
| EPS | -0.01 | -0.01 | -0.19 | -0.01 | -0.03 |
| Gross Margin | 87.5% | 87.5% | 73.8% | 79.0% | 52.6% |
| Operating Margin | -313.0% | -313.0% | -167.3% | -118.8% | -113.3% |
| Net Margin | -162.1% | -162.1% | -149.6% | -116.6% | -115.1% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.00 |
| Current Ratio | 0.08 | 0.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-30.8M | $-30.8M | $-6.8M | $-8.3M | $-26.4M |
| Returns | |||||
| ROE | 54.1% | 54.1% | 111.0% | 393.0% | -725.1% |
| Valuation | |||||
| EV/EBITDA | 1.36 | 1.36 | — | — | — |
| P/B | — | — | — | — | 236.02 |
| Growth & Yield | |||||
| Revenue Growth | -71.3% | -71.3% | -27.6% | -59.1% | — |
| EPS Growth | 96.3% | 96.3% | -1483.3% | 64.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-66.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.19 → -0.01
Residual
-66.7%
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.