Technology / Software - ApplicationStockholm
$0.04
+0.00 (+1.95%)
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 22%
FCF escenarios
weak_data · normalized FCF $-14.4M · 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
31/100
D
Piotroski
6/9
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
$51M
P/E
N/A
•EV/EBITDA
14.0x
↑ROE
-31.3%
↓Gross Margin
61.8%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.5%
FCF CAGR
—
FCF margin
-35.4%
FCF / Net income
1.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $15.4M · net income $-3.0M · FCF $-5.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $15.4M | $15.4M | $17.0M | $19.8M | $18.8M |
| Net Income | $-3.0M | $-3.0M | $-23.3M | $-31.3M | $-36.8M |
| EBITDA | $3.6M | $3.6M | $-13.9M | $-25.1M | $-30.7M |
| EPS | -0.00 | -0.00 | -0.04 | -0.20 | -0.47 |
| Gross Margin | 61.8% | 61.8% | -8.5% | -41.6% | 24.8% |
| Operating Margin | -18.9% | -18.9% | -125.3% | -156.9% | -195.6% |
| Net Margin | -19.8% | -19.8% | -136.7% | -158.2% | -195.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.35 | 0.49 | — |
| Current Ratio | 0.44 | 0.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.4M | $-5.4M | $-21.7M | $-14.4M | $-59.9M |
| Returns | |||||
| ROE | -31.3% | -31.3% | -450.0% | -463.5% | -117.9% |
| Valuation | |||||
| EV/EBITDA | 13.97 | 13.97 | — | — | — |
| P/B | 5.24 | 5.24 | 1.86 | 9.84 | 1.66 |
| Growth & Yield | |||||
| Revenue Growth | -9.6% | -9.6% | -14.0% | 5.2% | — |
| EPS Growth | 93.4% | 93.4% | 81.0% | 58.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+171.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → -0.00
Residual
+171.4%
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.