Industrials / Pollution & Treatment ControlsStockholm
$12.45
-0.30 (-2.35%)
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 25%
FCF escenarios
weak_data · normalized FCF $-13.3M · quality 75.0/100
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
40/100
C
Piotroski
3/9
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
$90M
P/E
46.1x
↑EV/EBITDA
8.1x
↓ROE
3.0%
↓Gross Margin
38.7%
↑Debt/Equity
0.23
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.9%
FCF CAGR
—
FCF margin
-5.8%
FCF / Net income
-7.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $228.7M · net income $1.7M · FCF $-13.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $228.7M | $228.7M | $307.3M | $308.1M | $250.0M |
| Net Income | $1.7M | $1.7M | $-15.1M | $-26.7M | $-10.2M |
| EBITDA | $12.0M | $12.0M | $-617000.00 | $-13.2M | $-6.8M |
| EPS | — | — | -5.93 | -41.61 | -15.56 |
| Gross Margin | 38.7% | 38.7% | 29.2% | 23.3% | 32.0% |
| Operating Margin | 3.4% | 3.4% | -2.1% | -6.5% | -4.2% |
| Net Margin | 0.8% | 0.8% | -4.9% | -8.7% | -4.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.12 | 2.65 | 0.75 |
| Current Ratio | 1.38 | 1.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-13.3M | $-13.3M | $-21.8M | $-6.8M | $-15.7M |
| Returns | |||||
| ROE | 3.0% | 3.0% | -26.0% | -204.0% | -26.6% |
| Valuation | |||||
| P/E | 46.11 | 46.11 | — | — | — |
| EV/EBITDA | 8.13 | 8.13 | — | — | — |
| P/B | 1.55 | 1.55 | 0.37 | 4766.39 | 2.80 |
| Growth & Yield | |||||
| Revenue Growth | -25.6% | -25.6% | -0.3% | 23.2% | — |
| EPS Growth | — | — | 85.7% | -167.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+29.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-5.93 → n/d
Residual
+29.4%
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.