Industrials / Engineering & ConstructionHelsinki
$2.05
+0.04 (+1.96%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $4.3M · quality 72.7/100
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
26/100
D
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
$21M
P/E
N/A
•EV/EBITDA
9.5x
↓ROE
-2.3%
↓Gross Margin
83.9%
↑Debt/Equity
0.85
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.7%
FCF CAGR
-8.8%
FCF margin
4.3%
FCF / Net income
-3.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $80.6M · net income $-955000.0 · FCF $3.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $80.6M | $80.6M | $78.3M | $66.0M | $62.8M |
| Net Income | $-955000.00 | $-955000.00 | $1.1M | $3.2M | $3.4M |
| EBITDA | $5.0M | $5.0M | $6.3M | $7.9M | $8.1M |
| EPS | -0.09 | -0.09 | 0.11 | 0.32 | 0.38 |
| Gross Margin | 83.9% | 83.9% | 85.8% | 87.8% | 86.7% |
| Operating Margin | 0.9% | 0.9% | 2.8% | 6.6% | 7.9% |
| Net Margin | -1.2% | -1.2% | 1.5% | 4.8% | 5.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.85 | 0.85 | 0.68 | 0.66 | 0.61 |
| Current Ratio | 1.32 | 1.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.5M | $3.5M | $4.3M | $4.7M | $4.6M |
| Returns | |||||
| ROE | -2.3% | -2.3% | 2.8% | 7.9% | 9.1% |
| Valuation | |||||
| P/E | — | — | 29.64 | 15.38 | 11.32 |
| EV/EBITDA | 9.49 | 9.49 | 7.81 | 7.47 | 5.27 |
| P/B | 0.51 | 0.51 | 0.80 | 1.22 | 1.01 |
| Growth & Yield | |||||
| Revenue Growth | 2.9% | 2.9% | 18.6% | 5.1% | — |
| EPS Growth | -181.8% | -181.8% | -65.6% | -15.8% | — |
| Dividend Yield | 1.2% | 1.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-10.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.11 → -0.09
Residual
-11.5%
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.