Industrials / Engineering & ConstructionHelsinki
$2.56
-0.09 (-3.40%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $12.7M · quality 62.7/100
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
18/100
F
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
$92M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-55.2%
↓Gross Margin
88.5%
↑Debt/Equity
1.24
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.7%
FCF CAGR
-6.9%
FCF margin
5.3%
FCF / Net income
-0.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $188.6M · net income $-42.4M · FCF $10.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $188.6M | $188.6M | $192.9M | $210.9M | $204.4M |
| Net Income | $-42.4M | $-42.4M | $-2.6M | $5.6M | $7.8M |
| EBITDA | $-25.2M | $-25.2M | $14.7M | $23.2M | $22.9M |
| EPS | -1.18 | -1.18 | -0.08 | 0.16 | 0.22 |
| Gross Margin | 88.5% | 88.5% | 89.5% | 89.8% | 90.0% |
| Operating Margin | 1.1% | 1.1% | 1.6% | 5.6% | 6.5% |
| Net Margin | -22.5% | -22.5% | -1.3% | 2.7% | 3.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.24 | 1.24 | 0.82 | 0.83 | 0.87 |
| Current Ratio | 1.07 | 1.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $10.0M | $10.0M | $13.8M | $12.7M | $12.4M |
| Returns | |||||
| ROE | -55.2% | -55.2% | -2.2% | 4.7% | 6.7% |
| Valuation | |||||
| P/E | — | — | — | 18.63 | 22.14 |
| EV/EBITDA | — | — | 12.45 | 8.19 | 11.34 |
| P/B | 1.24 | 1.24 | 0.91 | 0.89 | 1.49 |
| Growth & Yield | |||||
| Revenue Growth | -2.2% | -2.2% | -8.5% | 3.2% | — |
| EPS Growth | -1375.0% | -1375.0% | -150.0% | -27.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-2.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.08 → -1.18
Residual
-2.3%
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.