Communication Services / PublishingHelsinki
$1.04
-0.02 (-1.89%)
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 $4.1M · quality 41.7/100
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
22/100
D
Piotroski
4/9
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
$13M
P/E
N/A
•EV/EBITDA
4.6x
↓ROE
-5.7%
↓Gross Margin
59.1%
↑Debt/Equity
0.67
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.7%
FCF CAGR
—
FCF margin
1.0%
FCF / Net income
-0.38x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $108.4M · net income $-2.8M · FCF $1.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $108.4M | $108.4M | $114.0M | $116.2M | $133.5M |
| Net Income | $-2.8M | $-2.8M | $7.3M | $-3.4M | $-5.4M |
| EBITDA | $8.8M | $8.8M | $7.8M | $7.7M | $4.5M |
| EPS | -0.22 | -0.22 | 0.59 | -0.27 | -0.43 |
| Gross Margin | 59.1% | 59.1% | 57.8% | 55.1% | 50.0% |
| Operating Margin | -4.8% | -4.8% | -2.2% | -0.8% | -2.5% |
| Net Margin | -2.5% | -2.5% | 6.4% | -2.9% | -4.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.67 | 0.67 | 0.97 | 1.40 | 1.39 |
| Current Ratio | 1.54 | 1.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.0M | $1.0M | $4.1M | $8.0M | $-938286.76 |
| Returns | |||||
| ROE | -5.7% | -5.7% | 17.5% | -9.7% | -14.2% |
| Valuation | |||||
| P/E | — | — | 1.95 | — | — |
| EV/EBITDA | 4.61 | 4.61 | 6.49 | 10.63 | 22.63 |
| P/B | 0.27 | 0.27 | 0.34 | 1.06 | 1.33 |
| Growth & Yield | |||||
| Revenue Growth | -5.0% | -5.0% | -1.9% | -13.0% | — |
| EPS Growth | -137.3% | -137.3% | 318.5% | 37.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-31.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.59 → -0.22
Residual
-31.6%
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.