Technology / Software - ApplicationStockholm
$0.20
-0.00 (-0.51%)
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 16%
FCF escenarios
weak_data · normalized FCF $-18.6M · quality 36.0/100
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
17/100
F
Piotroski
1/9
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
$81M
P/E
N/A
•EV/EBITDA
11.9x
↓ROE
-30.7%
↓Gross Margin
-72.6%
↓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
-63.8%
FCF CAGR
—
FCF margin
-531.8%
FCF / Net income
0.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.5M · net income $-32.5M · FCF $-18.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.5M | $3.5M | $12.1M | $23.3M | $74.0M |
| Net Income | $-32.5M | $-32.5M | $137.5M | $-96.7M | $-82.5M |
| EBITDA | $6.0M | $6.0M | $169.6M | $-66.9M | $-47.8M |
| EPS | -0.09 | -0.09 | 0.37 | -0.26 | -0.08 |
| Gross Margin | -72.6% | -72.6% | -12.2% | 2.6% | 13.7% |
| Operating Margin | -731.6% | -731.6% | -308.5% | -160.0% | -55.8% |
| Net Margin | -926.0% | -926.0% | 1138.2% | -414.1% | -111.4% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.17 | 69.06 | 0.31 |
| Current Ratio | 0.66 | 0.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-18.6M | $-18.6M | $-29.8M | $-13.4M | $-18.2M |
| Returns | |||||
| ROE | -30.7% | -30.7% | 99.7% | -15613.9% | -84.0% |
| Valuation | |||||
| P/E | — | — | 0.72 | — | — |
| EV/EBITDA | 11.91 | 11.91 | 0.68 | — | — |
| P/B | 0.69 | 0.69 | 0.72 | 151.14 | 1.39 |
| Growth & Yield | |||||
| Revenue Growth | -71.0% | -71.0% | -48.2% | -68.5% | — |
| EPS Growth | -124.3% | -124.3% | 242.3% | -225.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.37 → -0.09
Residual
-25.9%
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.