Industrials / Aerospace & DefenseOslo
$19.40
-0.20 (-1.02%)
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 19%
FCF escenarios
weak_data · normalized FCF $-9.6M · quality 47.7/100
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
35/100
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
$1.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-13.8%
↓Gross Margin
-82.3%
↓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
-6.1%
FCF CAGR
—
FCF margin
-74.5%
FCF / Net income
0.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $59.0M · net income $-90.8M · FCF $-43.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $59.0M | $59.0M | $41.9M | $83.8M | $71.1M |
| Net Income | $-90.8M | $-90.8M | $-115.3M | $-82.2M | $13.7M |
| EBITDA | $-36.6M | $-36.6M | $-34.5M | $-14.2M | $-2.9M |
| EPS | -3.04 | -3.04 | -6.35 | -4.88 | 1.18 |
| Gross Margin | -82.3% | -82.3% | -165.2% | -48.1% | 31.9% |
| Operating Margin | -166.3% | -166.3% | -201.1% | -90.3% | 7.8% |
| Net Margin | -153.9% | -153.9% | -275.0% | -98.2% | 19.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | — | — | — |
| Current Ratio | 1.06 | 1.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-43.9M | $-43.9M | $-9.6M | $13.2M | $10.9M |
| Returns | |||||
| ROE | -13.8% | -13.8% | -37.6% | -21.2% | 2.9% |
| Valuation | |||||
| P/E | — | — | — | — | 11.41 |
| P/B | 0.88 | 0.88 | 0.42 | 0.53 | 0.56 |
| Growth & Yield | |||||
| Revenue Growth | 40.6% | 40.6% | -49.9% | 17.8% | — |
| EPS Growth | 52.1% | 52.1% | -30.1% | -515.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+99.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-6.35 → -3.04
Residual
+99.6%
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.