Industrials / Engineering & ConstructionStockholm
$3.70
+0.03 (+0.95%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-9.3M · quality 66.7/100
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
10/100
F
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-378.2%
↓Gross Margin
99.1%
↑Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2022 · 1 años de histórico normalizado
Revenue CAGR
+203.3%
FCF CAGR
—
FCF margin
-855.6%
FCF / Net income
0.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.1M · net income $-38.5M · FCF $-9.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2022 | 2021 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $1.1M | $1.1M | $359000.00 |
| Net Income | $-38.5M | $-38.5M | $-9.6M |
| EBITDA | $-14.2M | $-14.2M | $-6.4M |
| EPS | -1399.87 | -1399.87 | -580.14 |
| Gross Margin | 99.1% | 99.1% | 100.0% |
| Operating Margin | -3089.7% | -3089.7% | -2555.2% |
| Net Margin | -3536.4% | -3536.4% | -2667.4% |
| Balance Sheet | |||
| Debt/Equity | 0.07 | 0.07 | 0.03 |
| Current Ratio | 0.55 | 0.55 | — |
| Cash Flow | |||
| Free Cash Flow | $-9.3M | $-9.3M | $-9.2M |
| Returns | |||
| ROE | -378.2% | -378.2% | -32.4% |
| Valuation | |||
| P/B | 0.01 | 0.01 | 0.89 |
| Growth & Yield | |||
| Revenue Growth | 203.3% | 203.3% | — |
| EPS Growth | -141.3% | -141.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-66.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-580.14 → -1399.87
Residual
-66.5%
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.