Industrials / Consulting ServicesHelsinki
$2.14
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $569850.95 · quality 65.0/100
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
43/100
C
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
$5M
P/E
12.6x
↓EV/EBITDA
4.0x
↓ROE
9.0%
↑Gross Margin
30.6%
↑Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.7%
FCF CAGR
-1.1%
FCF margin
9.4%
FCF / Net income
2.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.4M · net income $368038.1 · FCF $791022.7
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.4M | $8.4M | $8.0M | $8.4M | $9.8M |
| Net Income | $368038.06 | $368038.06 | $-109191.19 | $-90704.50 | $581157.29 |
| EBITDA | $782185.73 | $782185.73 | $402542.59 | $449712.01 | $1.1M |
| EPS | — | — | -0.05 | -0.04 | 0.27 |
| Gross Margin | 30.6% | 30.6% | 27.7% | 27.9% | 32.0% |
| Operating Margin | 5.7% | 5.7% | 0.5% | -1.2% | 5.9% |
| Net Margin | 4.4% | 4.4% | -1.4% | -1.1% | 6.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.16 | 0.21 | 0.10 |
| Current Ratio | 1.27 | 1.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $791022.66 | $791022.66 | $569850.95 | $193943.26 | $818741.98 |
| Returns | |||||
| ROE | 9.0% | 9.0% | -2.9% | -2.3% | 11.5% |
| Valuation | |||||
| P/E | 12.59 | 12.59 | — | — | 18.81 |
| EV/EBITDA | 4.00 | 4.00 | 9.24 | 20.82 | 8.60 |
| P/B | 1.13 | 1.13 | 1.20 | 2.46 | 2.17 |
| Growth & Yield | |||||
| Revenue Growth | 4.8% | 4.8% | -4.6% | -13.5% | — |
| EPS Growth | — | — | -25.0% | -114.8% | — |
| Dividend Yield | 5.5% | 5.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+10.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → n/d
Residual
+4.8%
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.