Consumer Defensive / Farm ProductsOslo
$1.04
-0.25 (-19.38%)
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 $-3.0M · quality 59.7/100
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
4/9
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
$182M
P/E
N/A
•EV/EBITDA
N/A
•ROE
186.0%
↑Gross Margin
-9.8%
↓Debt/Equity
-4.61
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-24.8%
FCF CAGR
—
FCF margin
-21.6%
FCF / Net income
0.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.9M · net income $-8.3M · FCF $-3.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.9M | $13.9M | $16.6M | $19.7M | $32.7M |
| Net Income | $-8.3M | $-8.3M | $-12.6M | $-30.7M | $-25.5M |
| EBITDA | $-4.8M | $-4.8M | $-69324.00 | $-12.9M | $-18.6M |
| EPS | — | — | -0.31 | -0.36 | -0.30 |
| Gross Margin | -9.8% | -9.8% | -4.7% | -17.0% | -16.7% |
| Operating Margin | -54.5% | -54.5% | -18.6% | -70.8% | -65.1% |
| Net Margin | -59.7% | -59.7% | -75.8% | -155.8% | -77.9% |
| Balance Sheet | |||||
| Debt/Equity | -4.61 | -4.61 | 4.92 | 1.87 | 0.63 |
| Current Ratio | 0.39 | 0.39 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.0M | $-3.0M | $-1.2M | $-19.6M | $-20.0M |
| Returns | |||||
| ROE | 186.0% | 186.0% | -330.7% | -177.0% | -55.5% |
| Valuation | |||||
| P/B | — | — | 46.99 | 24.51 | 25.93 |
| Growth & Yield | |||||
| Revenue Growth | -16.3% | -16.3% | -15.6% | -39.8% | — |
| EPS Growth | — | — | 13.6% | -20.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+3.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.31 → n/d
Residual
+3.5%
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.