Technology / Information Technology ServicesHelsinki
$2.68
+0.01 (+0.40%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $6.2M · quality 67.7/100
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
32/100
D
Piotroski
5/9
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
$22M
P/E
22.3x
↑EV/EBITDA
4.4x
↓ROE
2.3%
↓Gross Margin
21.3%
↓Debt/Equity
0.40
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.0%
FCF CAGR
-54.2%
FCF margin
1.1%
FCF / Net income
1.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $108.1M · net income $936000.0 · FCF $1.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $108.1M | $108.1M | $111.9M | $122.7M | $118.3M |
| Net Income | $936000.00 | $936000.00 | $3.3M | $5.0M | $3.7M |
| EBITDA | $5.7M | $5.7M | $9.3M | $12.5M | $11.5M |
| EPS | 0.12 | 0.12 | 0.41 | 0.61 | 0.49 |
| Gross Margin | 21.3% | 21.3% | 22.8% | 25.2% | 28.4% |
| Operating Margin | 0.1% | 0.1% | 3.0% | 5.6% | 8.6% |
| Net Margin | 0.9% | 0.9% | 2.9% | 4.1% | 3.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.40 | 0.40 | 0.47 | 0.55 | 0.85 |
| Current Ratio | 1.12 | 1.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.2M | $1.2M | $9.4M | $6.2M | $12.7M |
| Returns | |||||
| ROE | 2.3% | 2.3% | 8.0% | 11.8% | 9.3% |
| Valuation | |||||
| P/E | 22.33 | 22.33 | 14.73 | 15.61 | 33.47 |
| EV/EBITDA | 4.42 | 4.42 | 5.15 | 5.71 | 10.72 |
| P/B | 0.54 | 0.54 | 1.19 | 1.83 | 3.11 |
| Growth & Yield | |||||
| Revenue Growth | -3.4% | -3.4% | -8.8% | 3.7% | — |
| EPS Growth | -70.7% | -70.7% | -32.8% | 24.5% | — |
| Dividend Yield | 2.8% | 2.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
25.6%
EPS terminal req.
$0.24
Spread vs growth
-96.3%
5Y implied EPS CAGR
19.1%
EPS terminal req.
$0.29
Spread vs growth
-89.8%
10Y implied EPS CAGR
14.5%
EPS terminal req.
$0.46
Spread vs growth
-85.2%
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
-58.4%
Start / end P/E
15.7x → 20.8x
EPS bridge
0.41 → 0.12
Residual
-23.0%
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.