Technology / Computer HardwareOslo
$28.50
+0.20 (+0.71%)
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 $-11.7M · quality 54.7/100
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
19/100
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
$371M
P/E
N/A
•EV/EBITDA
36.2x
↑ROE
-16.5%
↓Gross Margin
53.6%
↑Debt/Equity
0.59
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.1%
FCF CAGR
—
FCF margin
-2.1%
FCF / Net income
0.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $563.9M · net income $-16.7M · FCF $-11.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $563.9M | $563.9M | $595.1M | $585.4M | $486.0M |
| Net Income | $-16.7M | $-16.7M | $10.7M | $3.7M | $-19.4M |
| EBITDA | $11.9M | $11.9M | $28.7M | $33.3M | $1.2M |
| EPS | — | — | 0.82 | 0.29 | -1.50 |
| Gross Margin | 53.6% | 53.6% | 52.7% | 49.3% | 45.3% |
| Operating Margin | 0.2% | 0.2% | 0.8% | 0.8% | -2.3% |
| Net Margin | -3.0% | -3.0% | 1.8% | 0.6% | -4.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.59 | 0.59 | 0.40 | 0.35 | 0.09 |
| Current Ratio | 0.87 | 0.87 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-11.7M | $-11.7M | $371000.00 | $-38.9M | $-33.7M |
| Returns | |||||
| ROE | -16.5% | -16.5% | 9.6% | 3.8% | -19.6% |
| Valuation | |||||
| P/E | — | — | 37.93 | 129.00 | — |
| EV/EBITDA | 36.19 | 36.19 | 15.29 | 15.33 | 396.09 |
| P/B | 3.67 | 3.67 | 3.65 | 4.92 | 4.95 |
| Growth & Yield | |||||
| Revenue Growth | -5.2% | -5.2% | 1.7% | 20.5% | — |
| EPS Growth | — | — | 186.8% | 119.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-4.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.82 → n/d
Residual
-4.0%
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.