Consumer Cyclical / Internet RetailStockholm
$0.59
-0.02 (-2.94%)
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 15%
FCF escenarios
weak_data · normalized FCF $-12.3M · quality 30.7/100
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
23/100
D
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
$115M
P/E
N/A
•EV/EBITDA
1.1x
↓ROE
-2.8%
↓Gross Margin
43.8%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-18.4%
FCF CAGR
—
FCF margin
-13.2%
FCF / Net income
6.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $126.5M · net income $-2.7M · FCF $-16.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $126.5M | $126.5M | $244.9M | $261.6M | $232.6M |
| Net Income | $-2.7M | $-2.7M | $-164.5M | $-313.0M | $-17.0M |
| EBITDA | $70.9M | $70.9M | $-34.9M | $-12.6M | $19.5M |
| EPS | — | — | -2.44 | -5.67 | -130.44 |
| Gross Margin | 43.8% | 43.8% | 41.8% | 42.3% | 41.7% |
| Operating Margin | -42.9% | -42.9% | -48.5% | -111.0% | -4.9% |
| Net Margin | -2.1% | -2.1% | -67.2% | -119.6% | -7.3% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.46 | 0.23 | 0.42 |
| Current Ratio | 1.14 | 1.14 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-16.7M | $-16.7M | $-12.3M | $26.3M | $-4.1M |
| Returns | |||||
| ROE | -2.8% | -2.8% | -215.0% | -144.1% | -9.0% |
| Valuation | |||||
| EV/EBITDA | 1.06 | 1.06 | — | — | — |
| P/B | 0.85 | 0.85 | 0.50 | 0.78 | — |
| Growth & Yield | |||||
| Revenue Growth | -48.3% | -48.3% | -6.4% | 12.4% | — |
| EPS Growth | — | — | 57.0% | 95.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+187.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.44 → n/d
Residual
+187.0%
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.