Technology / Software - InfrastructureOslo
$3.00
+0.19 (+6.75%)
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 23%
FCF escenarios
weak_data · normalized FCF $-41.1M · quality 68.3/100
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
28/100
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
$379M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-74.4%
↓Gross Margin
10.7%
↓Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+24.8%
FCF CAGR
—
FCF margin
-22.8%
FCF / Net income
0.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $101.3M · net income $-140.0M · FCF $-23.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $101.3M | $101.3M | $131.9M | $68.3M | $52.1M |
| Net Income | $-140.0M | $-140.0M | $9.0M | $-38.1M | $-33.0M |
| EBITDA | $-33.2M | $-33.2M | $40.7M | $-28.8M | $-26.8M |
| EPS | -1.33 | -1.33 | 0.08 | -0.37 | -0.31 |
| Gross Margin | 10.7% | 10.7% | 33.4% | -17.9% | -20.6% |
| Operating Margin | -46.6% | -46.6% | -0.2% | -82.4% | -80.9% |
| Net Margin | -138.2% | -138.2% | 6.8% | -55.8% | -63.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.06 | 0.08 | 0.04 |
| Current Ratio | 6.67 | 6.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-23.1M | $-23.1M | $-41.1M | $-63.7M | $-40.7M |
| Returns | |||||
| ROE | -74.4% | -74.4% | 2.8% | -12.5% | -10.1% |
| Valuation | |||||
| P/E | — | — | 139.25 | — | — |
| EV/EBITDA | — | — | 29.07 | — | — |
| P/B | 1.68 | 1.68 | 3.81 | 5.89 | 7.49 |
| Growth & Yield | |||||
| Revenue Growth | -23.2% | -23.2% | 93.1% | 31.2% | — |
| EPS Growth | -1762.5% | -1762.5% | 121.6% | -19.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-74.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.08 → -1.33
Residual
-74.1%
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.