Technology / Software - ApplicationOslo
$3.15
-0.13 (-3.96%)
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 21%
FCF escenarios
weak_data · normalized FCF $-26.1M · quality 58.7/100
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
5/100
F
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
$79M
P/E
N/A
•EV/EBITDA
N/A
•ROE
712.4%
↑Gross Margin
100.0%
↑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
-18.7%
FCF CAGR
—
FCF margin
-198.6%
FCF / Net income
1.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.8M · net income $-26.3M · FCF $-27.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.8M | $13.8M | $18.2M | $20.6M | $25.7M |
| Net Income | $-26.3M | $-26.3M | $-23.3M | $-26.0M | $-31.3M |
| EBITDA | $-26.2M | $-26.2M | $-23.3M | $-24.9M | $-30.6M |
| EPS | -1.05 | -1.05 | -1.18 | -1.87 | -0.28 |
| Gross Margin | 100.0% | 100.0% | 97.8% | 96.3% | 93.8% |
| Operating Margin | -190.7% | -190.7% | -127.7% | -125.4% | -53.9% |
| Net Margin | -190.4% | -190.4% | -128.2% | -126.1% | -121.6% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.08 |
| Cash Flow | |||||
| Free Cash Flow | $-27.4M | $-27.4M | $-18.6M | $-26.1M | $-18.6M |
| Returns | |||||
| ROE | 712.4% | 712.4% | -340.4% | 1028.2% | -241.6% |
| Valuation | |||||
| P/B | — | — | 11.83 | — | 4.59 |
| Growth & Yield | |||||
| Revenue Growth | -24.0% | -24.0% | -11.8% | -19.9% | — |
| EPS Growth | 11.0% | 11.0% | 36.9% | -567.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-16.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.18 → -1.05
Residual
-16.0%
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.