Basic Materials / Specialty ChemicalsHelsinki
$4.75
-0.10 (-2.06%)
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 $-11.5M · quality 41.3/100
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
11/100
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
$142M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-100.1%
↓Gross Margin
3682.7%
↑Debt/Equity
1.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-6771.3%
FCF / Net income
0.73x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $123595.0 · net income $-11.5M · FCF $-8.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $123595.00 | $123595.00 | $18724.00 | $4986.97 | — |
| Net Income | $-11.5M | $-11.5M | $-11.0M | $-9.0M | $-5.4M |
| EBITDA | $-938697.00 | $-938697.00 | $-263710.00 | $-239420.80 | $-1.8M |
| EPS | -0.47 | -0.47 | -0.46 | -0.37 | -0.22 |
| Gross Margin | 3682.7% | 3682.7% | 23670.9% | 59179.9% | — |
| Operating Margin | -8414.9% | -8414.9% | -47636.8% | -136231.3% | — |
| Net Margin | -9318.8% | -9318.8% | -58863.8% | -180307.7% | — |
| Balance Sheet | |||||
| Debt/Equity | 1.47 | 1.47 | 0.85 | 0.83 | 2.73 |
| Current Ratio | 2.56 | 2.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-8.4M | $-8.4M | $-11.5M | $-12.0M | $-17.9M |
| Returns | |||||
| ROE | -100.1% | -100.1% | -48.0% | -35.8% | -60.1% |
| Valuation | |||||
| P/B | 10.19 | 10.19 | 4.98 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 560.1% | 560.1% | 275.5% | — | — |
| EPS Growth | -2.2% | -2.2% | -25.6% | -66.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-20.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.46 → -0.47
Residual
-20.0%
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.