Industrials / Staffing & Employment ServicesStockholm
$5.62
+0.08 (+1.40%)
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 18%
FCF escenarios
weak_data · normalized FCF $2.5M · quality 45.7/100
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
42/100
C
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
$271M
P/E
35.1x
↑EV/EBITDA
9.0x
↓ROE
-0.2%
↓Gross Margin
4.6%
↓Debt/Equity
0.31
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-12.2%
FCF CAGR
—
FCF margin
-0.4%
FCF / Net income
28.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.41B · net income $-211000.0 · FCF $-6.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.41B | $1.41B | $1.60B | $2.02B | $2.09B |
| Net Income | $-211000.00 | $-211000.00 | $-62.9M | $-14.4M | $60.9M |
| EBITDA | $33.5M | $33.5M | $-1.3M | $23.3M | $105.4M |
| EPS | — | — | -1.30 | -0.30 | 1.29 |
| Gross Margin | 4.6% | 4.6% | 3.3% | 4.1% | 7.5% |
| Operating Margin | -0.4% | -0.4% | -4.3% | -0.8% | 3.3% |
| Net Margin | -0.0% | -0.0% | -3.9% | -0.7% | 2.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.31 | 0.31 | 0.16 | 0.19 | 0.15 |
| Current Ratio | 1.24 | 1.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.1M | $-6.1M | $2.5M | $32.2M | $66.9M |
| Returns | |||||
| ROE | -0.2% | -0.2% | -47.4% | -7.0% | 26.2% |
| Valuation | |||||
| P/E | 35.13 | 35.13 | — | — | 9.84 |
| EV/EBITDA | 9.03 | 9.03 | — | 14.49 | 5.04 |
| P/B | 2.06 | 2.06 | 2.35 | 1.68 | 2.57 |
| Growth & Yield | |||||
| Revenue Growth | -11.7% | -11.7% | -20.8% | -3.2% | — |
| EPS Growth | — | — | -333.3% | -123.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+2.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.30 → n/d
Residual
+2.5%
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.