Technology / Software - InfrastructureHelsinki
$2.28
+0.03 (+1.33%)
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 $691572.00 · quality 67.0/100
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
20/100
D
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
$124M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.0%
↓Gross Margin
99.6%
↑Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.9%
FCF CAGR
+13.1%
FCF margin
3.2%
FCF / Net income
-0.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.6M · net income $-2.3M · FCF $691572.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $21.6M | $21.6M | $22.2M | $20.3M | $19.3M |
| Net Income | $-2.3M | $-2.3M | $-1.1M | $-2.5M | $-533579.00 |
| EBITDA | $-2.4M | $-2.4M | $-381173.00 | $-1.7M | $-514926.00 |
| EPS | — | — | -0.06 | -0.10 | -0.05 |
| Gross Margin | 99.6% | 99.6% | 99.7% | 99.5% | 99.4% |
| Operating Margin | -10.1% | -10.1% | -1.2% | -8.1% | -2.7% |
| Net Margin | -10.5% | -10.5% | -4.9% | -12.3% | -2.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.92 | 0.79 | 0.51 |
| Cash Flow | |||||
| Free Cash Flow | $691572.00 | $691572.00 | $1.2M | $582511.00 | $478255.00 |
| Returns | |||||
| ROE | -12.0% | -12.0% | -47.2% | -81.6% | -10.4% |
| Valuation | |||||
| P/B | 6.53 | 6.53 | 19.45 | 21.49 | 16.99 |
| Growth & Yield | |||||
| Revenue Growth | -2.4% | -2.4% | 9.0% | 5.4% | — |
| EPS Growth | — | — | 40.0% | -100.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+104.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → n/d
Residual
+104.5%
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.