Industrials / Aerospace & DefenseHelsinki
$0.62
-0.04 (-6.33%)
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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-771720.10 · quality 48.7/100
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
18/100
F
Piotroski
4/9
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
$28M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-14.7%
↓Gross Margin
6.4%
↓Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+126.9%
FCF CAGR
—
FCF margin
-18.6%
FCF / Net income
0.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $100.9M · net income $-24.4M · FCF $-18.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $100.9M | $100.9M | $79.2M | $66.2M | $8.6M |
| Net Income | $-24.4M | $-24.4M | $-20.7M | $-271000.00 | $-4.1M |
| EBITDA | $-4.8M | $-4.8M | $3.1M | $6.4M | $-3.7M |
| EPS | -0.54 | -0.54 | -2.39 | -0.03 | -0.52 |
| Gross Margin | 6.4% | 6.4% | 24.8% | 28.4% | 15.7% |
| Operating Margin | -20.9% | -20.9% | 0.5% | 1.6% | -43.6% |
| Net Margin | -24.2% | -24.2% | -26.1% | -0.4% | -47.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.79 | 0.39 | 0.51 |
| Current Ratio | 0.69 | 0.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-18.7M | $-18.7M | $-771720.10 | $2.1M | $-6.5M |
| Returns | |||||
| ROE | -14.7% | -14.7% | -107.1% | -0.7% | -11.5% |
| Valuation | |||||
| EV/EBITDA | — | — | 13.63 | 8.14 | — |
| P/B | 0.17 | 0.17 | 1.85 | 1.12 | 1.78 |
| Growth & Yield | |||||
| Revenue Growth | 27.5% | 27.5% | 19.6% | 666.5% | — |
| EPS Growth | 77.6% | 77.6% | -7534.2% | 94.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-94.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.39 → -0.54
Residual
-94.6%
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.