Technology / Consumer ElectronicsHelsinki
$0.60
+0.05 (+9.09%)
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 20%
FCF escenarios
weak_data · normalized FCF $-2.1M · quality 54.7/100
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
18/100
F
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
$771757
P/E
N/A
•EV/EBITDA
N/A
•ROE
-61.2%
↓Gross Margin
30.7%
↓Debt/Equity
0.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+15.8%
FCF CAGR
—
FCF margin
-1.7%
FCF / Net income
0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.8M · net income $-10.7M · FCF $-117715.4
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.8M | $6.8M | $8.3M | $3.5M | $4.4M |
| Net Income | $-10.7M | $-10.7M | $-8.8M | $-4.3M | $-7.4M |
| EBITDA | $-4.6M | $-4.6M | $-4.3M | $-860337.25 | $-3.9M |
| EPS | — | — | -10.55 | -36.95 | -22.66 |
| Gross Margin | 30.7% | 30.7% | 46.9% | 17.7% | 23.7% |
| Operating Margin | -143.4% | -143.4% | -95.2% | -180.8% | -143.2% |
| Net Margin | -156.0% | -156.0% | -105.0% | -122.4% | -168.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.47 | 0.47 | -24.83 | 1.53 | 1.21 |
| Current Ratio | 0.25 | 0.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-117715.43 | $-117715.43 | $-2.3M | $-2.1M | $-4.3M |
| Returns | |||||
| ROE | -61.2% | -61.2% | 2552.4% | -78.9% | -104.8% |
| Valuation | |||||
| P/B | 0.04 | 0.04 | — | 0.17 | 0.68 |
| Growth & Yield | |||||
| Revenue Growth | -18.1% | -18.1% | 137.0% | -20.1% | — |
| EPS Growth | — | — | 71.4% | -63.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-62.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-10.55 → n/d
Residual
-62.0%
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.