Industrials / Engineering & ConstructionHelsinki
$2.65
-0.03 (-1.12%)
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 16%
FCF escenarios
weak_data · normalized FCF $10.0M · quality 33.7/100
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
21/100
D
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
$610M
P/E
N/A
•EV/EBITDA
18.9x
↑ROE
-3.0%
↓Gross Margin
80.6%
↑Debt/Equity
0.97
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-9.9%
FCF CAGR
—
FCF margin
0.6%
FCF / Net income
-0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.76B · net income $-24.0M · FCF $10.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.76B | $1.76B | $1.82B | $2.16B | $2.40B |
| Net Income | $-24.0M | $-24.0M | $-112.0M | $3.0M | $-375.0M |
| EBITDA | $69.0M | $69.0M | $-13.0M | $86.0M | $136.0M |
| EPS | -0.14 | -0.14 | -0.51 | 0.01 | -1.82 |
| Gross Margin | 80.6% | 80.6% | 74.1% | 81.5% | 86.2% |
| Operating Margin | 2.0% | 2.0% | -3.6% | -0.6% | 3.0% |
| Net Margin | -1.4% | -1.4% | -6.2% | 0.1% | -15.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.97 | 0.97 | 1.16 | 1.18 | 1.00 |
| Current Ratio | 1.84 | 1.84 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $10.0M | $10.0M | $53.0M | $-143.0M | $-284.0M |
| Returns | |||||
| ROE | -3.0% | -3.0% | -14.5% | 0.4% | -42.5% |
| Valuation | |||||
| P/E | — | — | — | 212.20 | — |
| EV/EBITDA | 18.86 | 18.86 | — | 15.31 | 9.05 |
| P/B | 0.83 | 0.83 | 0.79 | 0.53 | 0.63 |
| Growth & Yield | |||||
| Revenue Growth | -3.5% | -3.5% | -15.9% | -10.0% | — |
| EPS Growth | 72.5% | 72.5% | -5200.0% | 100.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-2.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.51 → -0.14
Residual
-2.5%
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.