Technology / Information Technology ServicesHelsinki
$1.12
-0.02 (-2.17%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.8M · 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
43/100
C
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
$14M
P/E
16.0x
↓EV/EBITDA
10.3x
↓ROE
5.6%
↑Gross Margin
16.1%
↓Debt/Equity
0.54
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.1%
FCF CAGR
+1.8%
FCF margin
7.3%
FCF / Net income
3.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $37.8M · net income $858000.0 · FCF $2.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $37.8M | $37.8M | $44.0M | $37.1M | $29.1M |
| Net Income | $858000.00 | $858000.00 | $2.4M | $-1.1M | $184674.25 |
| EBITDA | $2.2M | $2.2M | $4.5M | $2.5M | $2.8M |
| EPS | 0.07 | 0.07 | 0.19 | -0.09 | 0.02 |
| Gross Margin | 16.1% | 16.1% | 21.3% | 39.3% | 48.0% |
| Operating Margin | 4.0% | 4.0% | 9.3% | -0.6% | 2.6% |
| Net Margin | 2.3% | 2.3% | 5.5% | -2.9% | 0.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.54 | 0.54 | 0.63 | 0.74 | 0.21 |
| Current Ratio | 0.55 | 0.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.8M | $2.8M | $5.4M | $-26408.49 | $2.6M |
| Returns | |||||
| ROE | 5.6% | 5.6% | 15.8% | -8.4% | 1.6% |
| Valuation | |||||
| P/E | 16.00 | 16.00 | 14.21 | — | 227.24 |
| EV/EBITDA | 10.28 | 10.28 | 9.40 | 17.20 | 14.46 |
| P/B | 0.93 | 0.93 | 2.25 | 2.61 | 3.53 |
| Growth & Yield | |||||
| Revenue Growth | -14.0% | -14.0% | 18.6% | 27.2% | — |
| EPS Growth | -63.2% | -63.2% | 323.3% | -638.7% | — |
| Dividend Yield | 4.8% | 4.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
12.4%
EPS terminal req.
$0.10
Spread vs growth
-75.5%
5Y implied EPS CAGR
11.4%
EPS terminal req.
$0.12
Spread vs growth
-74.6%
10Y implied EPS CAGR
10.7%
EPS terminal req.
$0.19
Spread vs growth
-73.9%
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
-40.6%
Start / end P/E
10.8x → 16.1x
EPS bridge
0.19 → 0.07
Residual
-30.5%
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.