Communication Services / Internet Content & InformationCopenhagen
$1.02
-0.04 (-3.77%)
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 16%
FCF escenarios
weak_data · normalized FCF $-4.7M · quality 34.3/100
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
8/100
F
Piotroski
4/9
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
$20M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-85.2%
↓Gross Margin
-28.7%
↓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
+15.0%
FCF CAGR
—
FCF margin
-58.5%
FCF / Net income
0.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.0M · net income $-8.7M · FCF $-6.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.0M | $11.0M | $12.2M | $12.6M | $7.3M |
| Net Income | $-8.7M | $-8.7M | $-9.8M | $-10.2M | $-9.7M |
| EBITDA | $-5.5M | $-5.5M | $-6.4M | $-7.2M | $-7.0M |
| EPS | -0.77 | -0.77 | -0.86 | -0.90 | -0.85 |
| Gross Margin | -28.7% | -28.7% | -34.6% | -41.3% | -75.4% |
| Operating Margin | -71.3% | -71.3% | -71.3% | -78.8% | -139.9% |
| Net Margin | -78.4% | -78.4% | -80.1% | -81.1% | -133.4% |
| Balance Sheet | |||||
| Current Ratio | 0.57 | 0.57 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.5M | $-6.5M | $-4.7M | $8.3M | $-23.0M |
| Returns | |||||
| ROE | -85.2% | -85.2% | -51.9% | -35.9% | -24.9% |
| Valuation | |||||
| P/B | 1.14 | 1.14 | 3.74 | 2.67 | 2.15 |
| Growth & Yield | |||||
| Revenue Growth | -9.3% | -9.3% | -3.3% | 73.5% | — |
| EPS Growth | 11.5% | 11.5% | 4.0% | -5.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-83.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.86 → -0.77
Residual
-83.0%
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.