Technology / Software - ApplicationHelsinki
$5.70
+0.10 (+1.79%)
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 18%
FCF escenarios
weak_data · normalized FCF $-1.8M · quality 43.7/100
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
61/100
B
Piotroski
7/9
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
$130M
P/E
12.7x
↓EV/EBITDA
4.7x
↓ROE
10.1%
↑Gross Margin
70.8%
↑Debt/Equity
0.28
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.4%
FCF CAGR
—
FCF margin
6.4%
FCF / Net income
0.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $72.4M · net income $10.2M · FCF $4.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $72.4M | $72.4M | $71.6M | $78.4M | $71.6M |
| Net Income | $10.2M | $10.2M | $8.3M | $11.2M | $11.6M |
| EBITDA | $22.6M | $22.6M | $20.4M | $18.4M | $18.9M |
| EPS | 0.60 | 0.60 | 0.38 | 0.04 | 0.80 |
| Gross Margin | 70.8% | 70.8% | 68.9% | 63.0% | 57.0% |
| Operating Margin | 33.1% | 33.1% | 22.9% | 31.5% | 28.3% |
| Net Margin | 14.1% | 14.1% | 11.6% | 14.2% | 16.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.28 | 0.28 | 0.30 | 0.31 | 0.06 |
| Current Ratio | 4.84 | 4.84 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.6M | $4.6M | $-1.8M | $-7.7M | $-4.8M |
| Returns | |||||
| ROE | 10.1% | 10.1% | 9.1% | 12.9% | 14.5% |
| Valuation | |||||
| P/E | 12.67 | 12.67 | 6.97 | 160.25 | 14.25 |
| EV/EBITDA | 4.72 | 4.72 | 2.64 | 5.87 | 9.25 |
| P/B | 0.96 | 0.96 | 0.48 | 1.18 | 2.28 |
| Growth & Yield | |||||
| Revenue Growth | 1.2% | 1.2% | -8.7% | 9.5% | — |
| EPS Growth | 57.9% | 57.9% | 850.0% | -95.0% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-5.5%
EPS terminal req.
$0.51
Spread vs growth
63.4%
5Y implied EPS CAGR
0.4%
EPS terminal req.
$0.61
Spread vs growth
57.5%
10Y implied EPS CAGR
5.1%
EPS terminal req.
$0.99
Spread vs growth
52.8%
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
+58.4%
Start / end P/E
9.5x → 9.5x
EPS bridge
0.38 → 0.60
Residual
+0.1%
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.