Technology / Software - ApplicationCopenhagen
$1.65
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 66.0/100
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
14/100
F
Piotroski
2/9
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
$41M
P/E
N/A
•EV/EBITDA
N/A
•ROE
526.0%
↑Gross Margin
29.3%
↓Debt/Equity
-5.65
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.5%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.7M · net income $-16.6M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.7M | $7.7M | $9.9M | $11.5M | $7.8M |
| Net Income | $-16.6M | $-16.6M | $-16.6M | $-9.3M | $-21.6M |
| EBITDA | $-9.0M | $-9.0M | $-4.2M | $-3.9M | $-13.5M |
| EPS | -0.67 | -0.67 | -0.73 | -0.50 | -1.54 |
| Gross Margin | 29.3% | 29.3% | 35.4% | 42.9% | 12.4% |
| Operating Margin | -154.6% | -154.6% | -92.7% | -67.5% | -225.1% |
| Net Margin | -215.6% | -215.6% | -167.9% | -81.2% | -276.3% |
| Balance Sheet | |||||
| Debt/Equity | -5.65 | -5.65 | 2.64 | 1.39 | 9.99 |
| Current Ratio | 0.42 | 0.42 | — | — | — |
| Returns | |||||
| ROE | 526.0% | 526.0% | -355.7% | -145.8% | -1400.3% |
| Valuation | |||||
| P/B | — | — | 21.79 | 6.48 | 19.44 |
| Growth & Yield | |||||
| Revenue Growth | -22.0% | -22.0% | -13.7% | 46.4% | — |
| EPS Growth | 9.3% | 9.3% | -48.3% | 67.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-63.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.73 → -0.67
Residual
-63.3%
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.