Energy / Oil & Gas DrillingOslo
$2.77
-0.07 (-2.46%)
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 14%
FCF escenarios
weak_data · normalized FCF $-56.4M · quality 36.3/100
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
14/100
F
Piotroski
5/9
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
$1.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-323.6%
↓Gross Margin
7.9%
↓Debt/Equity
3.97
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+104.1%
FCF CAGR
—
FCF margin
-25.2%
FCF / Net income
0.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $178.6M · net income $-71.2M · FCF $-45.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $178.6M | $178.6M | $96.9M | $73.5M | $21.0M |
| Net Income | $-71.2M | $-71.2M | $-100.4M | $-44.0M | $-68.4M |
| EBITDA | $-22.9M | $-22.9M | $-67.4M | $-39.1M | $-54.7M |
| EPS | -411.00 | -411.00 | -3508.09 | -8.10 | -34.88 |
| Gross Margin | 7.9% | 7.9% | -30.3% | 3.7% | -184.0% |
| Operating Margin | -7.4% | -7.4% | -49.3% | -28.0% | -297.5% |
| Net Margin | -39.9% | -39.9% | -103.6% | -59.8% | -325.6% |
| Balance Sheet | |||||
| Debt/Equity | 3.97 | 3.97 | 2.00 | 0.16 | 0.02 |
| Current Ratio | 1.03 | 1.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-45.0M | $-45.0M | $-56.4M | $-81.0M | $-32.9M |
| Returns | |||||
| ROE | -323.6% | -323.6% | -239.0% | -40.2% | -81.0% |
| Valuation | |||||
| P/B | 0.02 | 0.02 | 0.07 | 12.64 | 76.18 |
| Growth & Yield | |||||
| Revenue Growth | 84.4% | 84.4% | 31.8% | 249.9% | — |
| EPS Growth | 88.3% | 88.3% | -43230.8% | 76.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-82.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-3508.09 → -411.00
Residual
-82.2%
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.