Consumer Cyclical / LodgingOslo
$3.24
-0.90 (-21.43%)
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 20%
FCF escenarios
weak_data · normalized FCF $-17.7M · quality 52.3/100
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
6/100
F
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
$15M
P/E
N/A
•EV/EBITDA
588.1x
↑ROE
-14.6%
↓Gross Margin
90.5%
↑Debt/Equity
1.11
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-272.6%
FCF / Net income
1.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.1M · net income $-16.0M · FCF $-19.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.1M | $7.1M | $4.1M | $517000.00 | — |
| Net Income | $-16.0M | $-16.0M | $-17.4M | $-1.4M | $-10.1M |
| EBITDA | $2.0M | $2.0M | $3.2M | $3.3M | $-48.1M |
| EPS | — | — | -0.10 | -0.02 | -0.11 |
| Gross Margin | 90.5% | 90.5% | 85.5% | 42.2% | — |
| Operating Margin | -79.5% | -79.5% | -103.5% | -966.0% | — |
| Net Margin | -225.7% | -225.7% | -421.1% | -279.3% | — |
| Balance Sheet | |||||
| Debt/Equity | 1.11 | 1.11 | 0.74 | 0.73 | 0.63 |
| Current Ratio | 0.68 | 0.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-19.3M | $-19.3M | $-17.7M | $-9.8M | $-7.3M |
| Returns | |||||
| ROE | -14.6% | -14.6% | -16.6% | -1.6% | -10.6% |
| Valuation | |||||
| EV/EBITDA | 588.11 | 588.11 | 33.54 | 30.34 | — |
| P/B | 9.76 | 9.76 | 0.30 | 0.36 | 0.74 |
| Growth & Yield | |||||
| Revenue Growth | 71.1% | 71.1% | 699.6% | — | — |
| EPS Growth | — | — | -519.0% | 85.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-69.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → n/d
Residual
-69.8%
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.