Technology / Software - ApplicationStockholm
$3.09
+0.07 (+2.32%)
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 18%
FCF escenarios
weak_data · normalized FCF $-4.5M · quality 46.0/100
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
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
$63M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-58.5%
↓Gross Margin
3.8%
↓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
+8.3%
FCF CAGR
—
FCF margin
-2.5%
FCF / Net income
1.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $807.0M · net income $-15.8M · FCF $-20.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $807.0M | $807.0M | $766.9M | $561.1M | $634.9M |
| Net Income | $-15.8M | $-15.8M | $9.0M | $-447000.00 | $-21.5M |
| EBITDA | $-7.9M | $-7.9M | $10.5M | $-2.1M | $-12.4M |
| EPS | -0.78 | -0.78 | 0.44 | -0.02 | -1.05 |
| Gross Margin | 3.8% | 3.8% | 4.9% | 4.0% | 1.4% |
| Operating Margin | -2.6% | -2.6% | 0.7% | -0.1% | -3.4% |
| Net Margin | -2.0% | -2.0% | 1.2% | -0.1% | -3.4% |
| Balance Sheet | |||||
| Current Ratio | 2.91 | 2.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-20.0M | $-20.0M | $1.1M | $-4.5M | $-12.3M |
| Returns | |||||
| ROE | -58.5% | -58.5% | 21.0% | -1.3% | -62.5% |
| Valuation | |||||
| P/E | — | — | 12.82 | — | — |
| EV/EBITDA | — | — | 8.59 | — | — |
| P/B | 2.33 | 2.33 | 2.69 | 2.93 | 2.47 |
| Growth & Yield | |||||
| Revenue Growth | 5.2% | 5.2% | 36.7% | -11.6% | — |
| EPS Growth | -277.3% | -277.3% | 2300.0% | 98.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-50.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.44 → -0.78
Residual
-50.0%
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.