Communication Services / Telecom ServicesStockholm
$13.45
+0.25 (+1.85%)
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 17%
FCF escenarios
weak_data · normalized FCF $85134.00 · quality 41.3/100
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
41/100
C
Piotroski
5/9
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
$103M
P/E
15.6x
↑EV/EBITDA
54.8x
↑ROE
43.0%
↑Gross Margin
26.4%
↓Debt/Equity
0.62
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.4%
FCF CAGR
—
FCF margin
0.5%
FCF / Net income
0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.8M · net income $853833.0 · FCF $85134.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $17.8M | $17.8M | $15.8M | $15.6M | $25.5M |
| Net Income | $853833.00 | $853833.00 | $595839.00 | $790705.00 | $1.2M |
| EBITDA | $1.7M | $1.7M | $1.5M | $1.7M | $2.7M |
| EPS | 0.12 | 0.12 | 0.09 | 0.12 | 0.18 |
| Gross Margin | 26.4% | 26.4% | 27.0% | 24.5% | 25.4% |
| Operating Margin | 9.1% | 9.1% | 9.7% | 11.6% | 2.6% |
| Net Margin | 4.8% | 4.8% | 3.8% | 5.1% | 4.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.62 | 0.62 | 3.40 | -56.94 | -3.45 |
| Current Ratio | 1.40 | 1.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $85134.00 | $85134.00 | $1.3M | $-154027.00 | $-99933.00 |
| Returns | |||||
| ROE | 43.0% | 43.0% | 97.2% | -1449.8% | -92.2% |
| Valuation | |||||
| P/E | 15.64 | 15.64 | 70.00 | 41.50 | 25.06 |
| EV/EBITDA | 54.81 | 54.81 | 29.22 | 21.26 | 12.51 |
| P/B | 47.71 | 47.71 | 69.66 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 12.5% | 12.5% | 1.1% | -38.8% | — |
| EPS Growth | 33.3% | 33.3% | -25.0% | -33.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
115.1%
EPS terminal req.
$1.19
Spread vs growth
-81.7%
5Y implied EPS CAGR
64.5%
EPS terminal req.
$1.44
Spread vs growth
-31.1%
10Y implied EPS CAGR
34.5%
EPS terminal req.
$2.33
Spread vs growth
-1.2%
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
+45.9%
Start / end P/E
105.1x → 115.0x
EPS bridge
0.09 → 0.12
Residual
+3.1%
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.