Utilities / Utilities - RenewableOslo
$1.44
+0.13 (+9.92%)
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 18%
FCF escenarios
weak_data · normalized FCF $-645992.00 · quality 45.7/100
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
20/100
D
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
$29M
P/E
2.4x
↓EV/EBITDA
N/A
•ROE
-56.2%
↓Gross Margin
83.9%
↑Debt/Equity
1.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.1%
FCF CAGR
—
FCF margin
-100.7%
FCF / Net income
1.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.2M · net income $-1.0M · FCF $-1.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.2M | $1.2M | $1.5M | $992716.00 | $1.2M |
| Net Income | $-1.0M | $-1.0M | $-1.3M | $-1.2M | $-2.2M |
| EBITDA | $-188876.00 | $-188876.00 | $-572649.00 | $-119753.00 | $-1.3M |
| EPS | -0.05 | -0.05 | -0.05 | -2.73 | -0.50 |
| Gross Margin | 83.9% | 83.9% | 85.5% | 76.1% | 33.4% |
| Operating Margin | -28.5% | -28.5% | -12.2% | -55.6% | -90.6% |
| Net Margin | -84.0% | -84.0% | -87.4% | -122.0% | -180.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.41 | 1.41 | 2.64 | 1.90 | 0.98 |
| Current Ratio | 6.25 | 6.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.2M | $-1.2M | $-60956.00 | $-645992.00 | $-700249.00 |
| Returns | |||||
| ROE | -56.2% | -56.2% | -120.5% | -68.9% | -57.1% |
| Valuation | |||||
| P/E | 2.44 | 2.44 | — | — | — |
| P/B | 16.18 | 16.18 | 26.94 | 93.89 | 13.59 |
| Growth & Yield | |||||
| Revenue Growth | -19.1% | -19.1% | 51.8% | -18.7% | — |
| EPS Growth | 0.0% | 0.0% | 98.2% | -446.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-94.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → -0.05
Residual
-94.1%
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.