Technology / Software - ApplicationStockholm
$0.54
+0.05 (+9.76%)
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 $-2.4M · quality 46.3/100
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
15/100
F
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
$23M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-62.3%
↓Gross Margin
11.3%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
3.2%
FCF / Net income
-0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $75.0M · net income $-9.4M · FCF $2.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $75.0M | $75.0M | $81.7M | $54.9M | — |
| Net Income | $-9.4M | $-9.4M | $388000.00 | $-5.1M | $-41.9M |
| EBITDA | $-7.0M | $-7.0M | $2.6M | $-3.2M | $-41.7M |
| EPS | -0.22 | -0.22 | 0.01 | -0.22 | -5.68 |
| Gross Margin | 11.3% | 11.3% | 13.9% | 10.7% | — |
| Operating Margin | -12.5% | -12.5% | 0.4% | -7.9% | — |
| Net Margin | -12.5% | -12.5% | 0.5% | -9.3% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.04 | — |
| Current Ratio | 1.13 | 1.13 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.4M | $2.4M | $-3.4M | $-2.4M | $-23.4M |
| Returns | |||||
| ROE | -62.3% | -62.3% | 2.0% | -50.7% | -298.0% |
| Valuation | |||||
| P/E | — | — | 117.05 | — | — |
| EV/EBITDA | — | — | 13.72 | — | — |
| P/B | 1.56 | 1.56 | 2.30 | 2.52 | 0.95 |
| Growth & Yield | |||||
| Revenue Growth | -8.1% | -8.1% | 48.7% | — | — |
| EPS Growth | -2169.4% | -2169.4% | 104.7% | 96.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-48.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → -0.22
Residual
-48.3%
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.