Industrials / Specialty Business ServicesHelsinki
$0.30
+0.00 (+1.70%)
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 33% · confianza 19%
FCF escenarios
weak_data · normalized FCF $8.5M · quality 36.0/100
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
20/100
D
Piotroski
6/9
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
$16M
P/E
N/A
•EV/EBITDA
3.4x
↓ROE
-5.0%
↓Gross Margin
9.8%
↓Debt/Equity
1.33
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.7%
FCF CAGR
—
FCF margin
8.8%
FCF / Net income
-8.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $126.9M · net income $-1.4M · FCF $11.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $126.9M | $126.9M | $126.3M | $136.2M | $137.9M |
| Net Income | $-1.4M | $-1.4M | $-4.0M | $-2.9M | $1.3M |
| EBITDA | $13.7M | $13.7M | $10.9M | $10.9M | $20.0M |
| EPS | -0.03 | -0.03 | -0.07 | -0.06 | 0.03 |
| Gross Margin | 9.8% | 9.8% | 29.7% | 29.0% | 27.0% |
| Operating Margin | 1.5% | 1.5% | 0.8% | -1.0% | -2.9% |
| Net Margin | -1.1% | -1.1% | -3.1% | -2.1% | 1.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.33 | 1.33 | 1.74 | 1.76 | 0.40 |
| Current Ratio | 0.92 | 0.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $11.2M | $11.2M | $8.5M | $7.7M | $-1.8M |
| Returns | |||||
| ROE | -5.0% | -5.0% | -13.7% | -8.8% | 3.6% |
| Valuation | |||||
| P/E | — | — | — | — | 24.80 |
| EV/EBITDA | 3.43 | 3.43 | 5.91 | 6.78 | 1.66 |
| P/B | 0.58 | 0.58 | 0.83 | 0.84 | 0.88 |
| Growth & Yield | |||||
| Revenue Growth | 0.5% | 0.5% | -7.2% | -1.3% | — |
| EPS Growth | 65.3% | 65.3% | -36.4% | -320.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → -0.03
Residual
-21.9%
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.