Utilities / Utilities - Regulated GasOslo
$8.35
-0.13 (-1.53%)
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 25%
FCF escenarios
weak_data · normalized FCF $-23.1M · quality 76.0/100
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
24/100
D
Piotroski
1/9
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
$279M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-54.7%
↓Gross Margin
40.3%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-9.3%
FCF CAGR
—
FCF margin
-135.2%
FCF / Net income
0.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $15.3M · net income $-26.6M · FCF $-20.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $15.3M | $15.3M | $31.0M | $28.9M | $20.5M |
| Net Income | $-26.6M | $-26.6M | $-22.8M | $-28.9M | $-75.3M |
| EBITDA | $-21.8M | $-21.8M | $-18.7M | $-22.8M | $-69.2M |
| EPS | -0.79 | -0.79 | -0.68 | -0.86 | -2.24 |
| Gross Margin | 40.3% | 40.3% | 50.8% | 50.6% | 23.8% |
| Operating Margin | -156.6% | -156.6% | -76.0% | -83.3% | -204.5% |
| Net Margin | -174.0% | -174.0% | -73.4% | -100.0% | -367.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.04 | 0.79 | 4.58 |
| Current Ratio | 5.73 | 5.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-20.7M | $-20.7M | $-31.9M | $-23.1M | $-37.0M |
| Returns | |||||
| ROE | -54.7% | -54.7% | -31.2% | -135.2% | -1310.5% |
| Valuation | |||||
| P/B | 5.76 | 5.76 | 3.83 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -50.6% | -50.6% | 7.3% | 40.9% | — |
| EPS Growth | -16.2% | -16.2% | 20.9% | 61.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-27.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.68 → -0.79
Residual
-27.3%
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.