Technology / Software - ApplicationStockholm
$0.98
+0.01 (+0.62%)
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 17%
FCF escenarios
weak_data · normalized FCF $-17.2M · quality 40.7/100
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
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
$35M
P/E
N/A
•EV/EBITDA
N/A
•ROE
2224.7%
↑Gross Margin
19.5%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+54.7%
FCF CAGR
—
FCF margin
-49.3%
FCF / Net income
0.90x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.2M · net income $-10.5M · FCF $-9.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $19.2M | $19.2M | $18.8M | $15.3M | $5.2M |
| Net Income | $-10.5M | $-10.5M | $-17.3M | $-20.5M | $-32.7M |
| EBITDA | $-8.6M | $-8.6M | $-15.2M | $-18.0M | $-30.0M |
| EPS | — | — | -0.58 | -1.53 | -5.29 |
| Gross Margin | 19.5% | 19.5% | -18.4% | -38.7% | -329.8% |
| Operating Margin | -45.3% | -45.3% | -83.6% | -121.2% | -613.7% |
| Net Margin | -54.9% | -54.9% | -91.7% | -134.4% | -631.4% |
| Balance Sheet | |||||
| Current Ratio | 0.92 | 0.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-9.5M | $-9.5M | $-17.2M | $-22.2M | $-31.0M |
| Returns | |||||
| ROE | 2224.7% | 2224.7% | -165.5% | -315.9% | -349.5% |
| Valuation | |||||
| P/B | — | — | 3.10 | 2.44 | 3.48 |
| Growth & Yield | |||||
| Revenue Growth | 2.1% | 2.1% | 23.2% | 194.5% | — |
| EPS Growth | — | — | 62.0% | 71.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+7.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.58 → n/d
Residual
+7.9%
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.