Technology / Software - ApplicationStockholm
$8.40
+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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-8.5M · quality 79.3/100
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
10/100
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
$12M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-45.9%
↓Gross Margin
-14.1%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-29.0%
FCF CAGR
—
FCF margin
-277.4%
FCF / Net income
0.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.8M · net income $-8.5M · FCF $-7.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.8M | $2.8M | $5.5M | $7.0M | $7.9M |
| Net Income | $-8.5M | $-8.5M | $-8.3M | $-21.5M | $-25.4M |
| EBITDA | $-8.4M | $-8.4M | $-8.3M | $-17.0M | $-19.8M |
| EPS | — | — | -8.22 | -247.15 | -1807.10 |
| Gross Margin | -14.1% | -14.1% | 47.3% | -90.0% | -121.3% |
| Operating Margin | -287.5% | -287.5% | -149.8% | -303.9% | -321.9% |
| Net Margin | -302.8% | -302.8% | -150.7% | -305.4% | -322.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.00 | 0.45 | 0.16 |
| Current Ratio | 0.77 | 0.77 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-7.8M | $-7.8M | $-8.5M | $-17.4M | $-23.0M |
| Returns | |||||
| ROE | -45.9% | -45.9% | -37.6% | -1052.7% | -215.7% |
| Valuation | |||||
| P/B | 0.65 | 0.65 | 162.00 | 3.30 | 1.95 |
| Growth & Yield | |||||
| Revenue Growth | -48.9% | -48.9% | -21.7% | -10.6% | — |
| EPS Growth | — | — | 96.7% | 86.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-56.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-8.22 → n/d
Residual
-56.5%
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.