Technology / Software - ApplicationHelsinki
$0.54
+0.02 (+3.08%)
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 17%
FCF escenarios
weak_data · normalized FCF $228000.00 · quality 38.7/100
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
12/100
F
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
$11M
P/E
N/A
•EV/EBITDA
245.1x
↑ROE
-89.0%
↓Gross Margin
34.8%
↑Debt/Equity
0.74
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.4%
FCF CAGR
—
FCF margin
-22.9%
FCF / Net income
1.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.6M · net income $-1.1M · FCF $-1.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.6M | $5.6M | $6.6M | $7.5M | $7.8M |
| Net Income | $-1.1M | $-1.1M | $-82000.00 | $-924000.00 | $-2.9M |
| EBITDA | $44000.00 | $44000.00 | $969000.00 | $160000.00 | $-1.8M |
| EPS | — | — | -0.01 | -0.06 | -0.20 |
| Gross Margin | 34.8% | 34.8% | 41.8% | 30.3% | 15.3% |
| Operating Margin | -14.1% | -14.1% | -0.6% | -10.7% | -35.1% |
| Net Margin | -18.7% | -18.7% | -1.2% | -12.2% | -36.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.74 | 0.74 | 3.49 | 5.22 | 4.68 |
| Cash Flow | |||||
| Free Cash Flow | $-1.3M | $-1.3M | $475000.00 | $228000.00 | $-3.1M |
| Returns | |||||
| ROE | -89.0% | -89.0% | -20.4% | -265.5% | -588.9% |
| Valuation | |||||
| EV/EBITDA | 245.10 | 245.10 | 17.24 | 42.01 | — |
| P/B | 8.93 | 8.93 | 40.21 | 16.63 | 17.25 |
| Growth & Yield | |||||
| Revenue Growth | -15.0% | -15.0% | -12.4% | -3.5% | — |
| EPS Growth | — | — | 90.9% | 72.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-39.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
-39.5%
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.