Technology / Information Technology ServicesStockholm
$4.28
+1.66 (+63.36%)
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 33% · confianza 24%
FCF escenarios
weak_data · normalized FCF $-42.6M · quality 72.0/100
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
37/100
D
Piotroski
2/9
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
$76M
P/E
N/A
•EV/EBITDA
N/A
•ROE
1016.9%
↑Gross Margin
N/A
•Debt/Equity
-1.20
↓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
—
FCF / Net income
0.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-27.5M · FCF $-26.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | $386000.00 | $777000.00 | $1.1M |
| Net Income | $-27.5M | $-27.5M | $-46.7M | $-47.5M | $-39.1M |
| EBITDA | $-26.3M | $-26.3M | $-42.6M | $-45.7M | $-37.6M |
| EPS | -0.01 | -0.01 | -0.03 | -521.85 | -195.20 |
| Gross Margin | — | — | -7928.5% | -3392.9% | -1836.3% |
| Operating Margin | — | — | -11193.8% | -5963.7% | -3399.4% |
| Net Margin | — | — | -12086.5% | -6115.4% | -3501.7% |
| Balance Sheet | |||||
| Debt/Equity | -1.20 | -1.20 | — | 2.24 | 0.17 |
| Current Ratio | 0.27 | 0.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-26.6M | $-26.6M | $-45.1M | $-42.6M | $-41.7M |
| Returns | |||||
| ROE | 1016.9% | 1016.9% | -1246.8% | -710.9% | -170.1% |
| Valuation | |||||
| P/B | — | — | 0.01 | 0.12 | 0.05 |
| Growth & Yield | |||||
| Revenue Growth | — | — | -50.3% | -30.4% | — |
| EPS Growth | 77.3% | 77.3% | 100.0% | -167.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+16854.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.01
Residual
+16854.5%
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.