Technology / Scientific & Technical InstrumentsStockholm
$27.20
-1.20 (-4.14%)
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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-5.6M · quality 65.7/100
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
20/100
D
Piotroski
6/9
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
$36M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-23.9%
↓Gross Margin
20.7%
↓Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.2%
FCF CAGR
—
FCF margin
-4.4%
FCF / Net income
0.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.5M · net income $-4.8M · FCF $-777000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $17.5M | $17.5M | $17.6M | $15.5M | $18.7M |
| Net Income | $-4.8M | $-4.8M | $-6.3M | $-13.7M | $-11.4M |
| EBITDA | $-4.0M | $-4.0M | $-4.7M | $-10.1M | $-7.9M |
| EPS | -0.02 | -0.02 | -0.07 | -359.50 | -155.51 |
| Gross Margin | 20.7% | 20.7% | 17.2% | 29.4% | 38.8% |
| Operating Margin | -22.8% | -22.8% | -30.1% | -84.9% | -60.4% |
| Net Margin | -27.5% | -27.5% | -36.1% | -88.9% | -60.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 4.37 | -5.88 | — |
| Current Ratio | 2.21 | 2.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-777000.00 | $-777000.00 | $-5.6M | $-12.5M | $-9.7M |
| Returns | |||||
| ROE | -23.9% | -23.9% | -231.2% | 689.8% | -96.8% |
| Valuation | |||||
| P/B | 1.80 | 1.80 | 7.20 | — | 1.60 |
| Growth & Yield | |||||
| Revenue Growth | -0.4% | -0.4% | 13.6% | -17.2% | — |
| EPS Growth | 72.7% | 72.7% | 100.0% | -131.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-49.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → -0.02
Residual
-49.5%
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.