Consumer Defensive / Farm ProductsOslo
$26.90
+0.10 (+0.37%)
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 $-1.3B · quality 58.3/100
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
8/100
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
$3.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.3%
↓Gross Margin
370.2%
↑Debt/Equity
0.68
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-274267.2%
FCF / Net income
21.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $815000.0 · net income $-104.1M · FCF $-2.24B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $815000.00 | $815000.00 | $190000.00 | $37.3M | — |
| Net Income | $-104.1M | $-104.1M | $-67.9M | $-69.8M | $-56.7M |
| EBITDA | $-87.2M | $-87.2M | $-42.8M | $-43.2M | $-41.6M |
| EPS | -1.19 | -1.19 | -1.07 | -1.43 | -1.48 |
| Gross Margin | 370.2% | 370.2% | -97.4% | 5.9% | — |
| Operating Margin | -14288.8% | -14288.8% | -37862.6% | -213.6% | — |
| Net Margin | -12770.4% | -12770.4% | -35716.8% | -187.2% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.68 | 0.68 | 0.67 | 0.08 | 0.30 |
| Current Ratio | 0.28 | 0.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.24B | $-2.24B | $-1.28B | $-356.0M | $-184.1M |
| Returns | |||||
| ROE | -4.3% | -4.3% | -5.4% | -7.0% | -11.9% |
| Valuation | |||||
| P/B | 0.97 | 0.97 | 2.07 | 1.48 | 3.14 |
| Growth & Yield | |||||
| Revenue Growth | 328.9% | 328.9% | -99.5% | — | — |
| EPS Growth | -11.2% | -11.2% | 25.2% | 3.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.07 → -1.19
Residual
-25.9%
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.