Technology / Software - ApplicationHelsinki
$0.97
-0.02 (-1.63%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.3M · quality 57.3/100
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
24/100
D
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
$16M
P/E
N/A
•EV/EBITDA
7.7x
↓ROE
-8.8%
↓Gross Margin
26.9%
↓Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.6%
FCF CAGR
+13.3%
FCF margin
2.8%
FCF / Net income
-0.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $69.1M · net income $-2.8M · FCF $2.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $69.1M | $69.1M | $84.6M | $98.1M | $84.8M |
| Net Income | $-2.8M | $-2.8M | $-642000.00 | $1.0M | $-276950.36 |
| EBITDA | $2.1M | $2.1M | $4.2M | $6.1M | $3.6M |
| EPS | -0.17 | -0.17 | -0.04 | 0.06 | -0.02 |
| Gross Margin | 26.9% | 26.9% | 27.0% | 27.7% | 40.9% |
| Operating Margin | -2.0% | -2.0% | -0.3% | 2.1% | 0.3% |
| Net Margin | -4.0% | -4.0% | -0.8% | 1.0% | -0.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.20 | 0.20 | 0.27 | 0.15 | 0.19 |
| Current Ratio | 1.16 | 1.16 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.0M | $2.0M | $2.3M | $7.9M | $1.3M |
| Returns | |||||
| ROE | -8.8% | -8.8% | -1.8% | 2.6% | -0.7% |
| Valuation | |||||
| P/E | — | — | — | 54.33 | — |
| EV/EBITDA | 7.74 | 7.74 | 7.05 | 7.84 | 17.03 |
| P/B | 0.51 | 0.51 | 0.80 | 1.39 | 1.61 |
| Growth & Yield | |||||
| Revenue Growth | -18.4% | -18.4% | -13.7% | 15.7% | — |
| EPS Growth | -325.0% | -325.0% | -166.7% | 400.0% | — |
| Dividend Yield | 9.0% | 9.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-34.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → -0.17
Residual
-43.7%
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.