Technology / Information Technology ServicesStockholm
$0.39
-0.01 (-3.51%)
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 19%
FCF escenarios
weak_data · normalized FCF $-3.7M · quality 48.7/100
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
27/100
D
Piotroski
3/9
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
$40M
P/E
N/A
•EV/EBITDA
N/A
•ROE
25323.5%
↑Gross Margin
19.6%
↓Debt/Equity
-13.59
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-37.2%
FCF CAGR
—
FCF margin
-7.1%
FCF / Net income
0.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $51.9M · net income $-43.0M · FCF $-3.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $51.9M | $51.9M | $256.5M | $238.2M | $209.4M |
| Net Income | $-43.0M | $-43.0M | $6.1M | $-36.4M | $-74.4M |
| EBITDA | $-29.2M | $-29.2M | $19.4M | $-23.7M | $-58.8M |
| EPS | — | — | 5.11 | -80.28 | -171.51 |
| Gross Margin | 19.6% | 19.6% | 9.1% | 10.2% | 13.4% |
| Operating Margin | -76.8% | -76.8% | -3.7% | -4.2% | -9.4% |
| Net Margin | -82.9% | -82.9% | 2.4% | -15.3% | -35.5% |
| Balance Sheet | |||||
| Debt/Equity | -13.59 | -13.59 | 4.45 | 2.22 | 0.95 |
| Cash Flow | |||||
| Free Cash Flow | $-3.7M | $-3.7M | $4.9M | $-5.6M | $-47.7M |
| Returns | |||||
| ROE | 25323.5% | 25323.5% | 74.4% | -197.6% | -217.7% |
| Valuation | |||||
| P/E | — | — | 0.70 | — | — |
| EV/EBITDA | — | — | 1.85 | — | — |
| P/B | — | — | 0.52 | 0.44 | 0.75 |
| Growth & Yield | |||||
| Revenue Growth | -79.8% | -79.8% | 7.7% | 13.8% | — |
| EPS Growth | — | — | 106.4% | 53.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-94.7%
Start / end P/E
n/dx → n/dx
EPS bridge
5.11 → n/d
Residual
-94.7%
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.