Technology / Scientific & Technical InstrumentsStockholm
$8.10
+0.05 (+0.59%)
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 $-4.5M · quality 35.3/100
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
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
$25M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-57.6%
↓Gross Margin
27.6%
↓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
-19.6%
FCF CAGR
—
FCF margin
-33.0%
FCF / Net income
1.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $22.1M · net income $-6.0M · FCF $-7.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $22.1M | $22.1M | $40.8M | $47.0M | $42.5M |
| Net Income | $-6.0M | $-6.0M | $-5.5M | $-2.8M | $-1.1M |
| EBITDA | $-5.0M | $-5.0M | $26731.00 | $-2.7M | $-863000.00 |
| EPS | -1.95 | -1.95 | -1.79 | -0.92 | -0.37 |
| Gross Margin | 27.6% | 27.6% | 24.9% | 19.5% | 19.3% |
| Operating Margin | -25.9% | -25.9% | -3.3% | -7.3% | -5.0% |
| Net Margin | -27.1% | -27.1% | -13.4% | -6.0% | -2.7% |
| Balance Sheet | |||||
| Current Ratio | 3.33 | 3.33 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-7.3M | $-7.3M | $-1.2M | $-4.5M | $1.7M |
| Returns | |||||
| ROE | -57.6% | -57.6% | -33.5% | -12.9% | -4.6% |
| Valuation | |||||
| EV/EBITDA | — | — | 2978.37 | — | — |
| P/B | 2.39 | 2.39 | 5.58 | 4.92 | 5.35 |
| Growth & Yield | |||||
| Revenue Growth | -45.9% | -45.9% | -13.1% | 10.5% | — |
| EPS Growth | -8.9% | -8.9% | -94.6% | -146.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-63.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.79 → -1.95
Residual
-63.1%
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.