Industrials / Waste ManagementOslo
$22.10
-0.20 (-0.90%)
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 13%
FCF escenarios
weak_data · normalized FCF $-10.0M · quality 35.0/100
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
16/100
F
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
$2.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-658.1%
↓Gross Margin
-140.6%
↓Debt/Equity
3.33
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-45.2%
FCF CAGR
—
FCF margin
-689.3%
FCF / Net income
0.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.2M · net income $-148.0M · FCF $-8.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.2M | $1.2M | $1.0M | $5.9M | $7.4M |
| Net Income | $-148.0M | $-148.0M | $-22.0M | $97.5M | $-22.0M |
| EBITDA | $-139.2M | $-139.2M | $-20.5M | $-16.0M | $-17.0M |
| EPS | — | — | -0.22 | 1.12 | -0.28 |
| Gross Margin | -140.6% | -140.6% | 3.3% | 10.1% | -2.3% |
| Operating Margin | -1095.7% | -1095.7% | -1036.1% | -267.4% | -222.9% |
| Net Margin | -12189.3% | -12189.3% | -2182.5% | 1653.6% | -299.0% |
| Balance Sheet | |||||
| Debt/Equity | 3.33 | 3.33 | 0.33 | 0.00 | 0.12 |
| Current Ratio | 34.13 | 34.13 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-8.4M | $-8.4M | $-10.0M | $-21.6M | $-16.2M |
| Returns | |||||
| ROE | -658.1% | -658.1% | -15.8% | 78.6% | -345.9% |
| Valuation | |||||
| P/E | — | — | — | 19.51 | — |
| P/B | 123.27 | 123.27 | 25.44 | 15.35 | 402.30 |
| Growth & Yield | |||||
| Revenue Growth | 20.3% | 20.3% | -82.9% | -19.9% | — |
| EPS Growth | — | — | -119.6% | 500.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.22 → n/d
Residual
-21.4%
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.