Technology / Software - ApplicationStockholm
$22.00
+0.00 (+0.00%)
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 15%
FCF escenarios
weak_data · normalized FCF $-2.0M · quality 30.3/100
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
19/100
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
$584M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-78.7%
↓Gross Margin
9.5%
↓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
+47.7%
FCF CAGR
—
FCF margin
2.0%
FCF / Net income
-0.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $199.6M · net income $-5.9M · FCF $4.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $199.6M | $199.6M | $145.1M | $103.5M | $61.9M |
| Net Income | $-5.9M | $-5.9M | $-5.3M | $7.7M | $-9.2M |
| EBITDA | $-178892.00 | $-178892.00 | $-627379.00 | $11.2M | $-5.7M |
| EPS | -0.22 | -0.22 | -0.20 | 0.29 | -0.35 |
| Gross Margin | 9.5% | 9.5% | 9.7% | 10.3% | 12.5% |
| Operating Margin | -2.5% | -2.5% | -3.7% | -7.1% | -15.2% |
| Net Margin | -3.0% | -3.0% | -3.6% | 7.4% | -14.9% |
| Balance Sheet | |||||
| Current Ratio | 0.86 | 0.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.0M | $4.0M | $-7.3M | $-2.0M | $-5.2M |
| Returns | |||||
| ROE | -78.7% | -78.7% | -44.2% | 24.0% | -42.0% |
| Valuation | |||||
| P/E | — | — | — | 88.62 | — |
| EV/EBITDA | — | — | — | 56.66 | — |
| P/B | 77.83 | 77.83 | 68.65 | 21.30 | 34.32 |
| Growth & Yield | |||||
| Revenue Growth | 37.6% | 37.6% | 40.2% | 67.2% | — |
| EPS Growth | -10.0% | -10.0% | -169.0% | 182.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-36.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.20 → -0.22
Residual
-36.6%
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.