Technology / SolarOslo
$7.64
+0.64 (+9.14%)
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 $-23.7M · quality 49.0/100
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
27/100
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
$71M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-30.1%
↓Gross Margin
72.5%
↑Debt/Equity
0.61
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-12.3%
FCF CAGR
—
FCF margin
-76.9%
FCF / Net income
1.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $53.4M · net income $-33.9M · FCF $-41.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $53.4M | $53.4M | $67.6M | $71.1M | $79.2M |
| Net Income | $-33.9M | $-33.9M | $-36.0M | $-16.4M | $3.8M |
| EBITDA | $-18.9M | $-18.9M | $-10.0M | $-1.7M | $15.4M |
| EPS | -3.64 | -3.64 | -6.03 | -2.75 | 0.64 |
| Gross Margin | 72.5% | 72.5% | 74.9% | 71.0% | 80.2% |
| Operating Margin | -62.4% | -62.4% | -30.6% | -33.0% | 1.7% |
| Net Margin | -63.5% | -63.5% | -53.2% | -23.1% | 4.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.61 | 0.61 | 0.97 | 0.65 | 0.61 |
| Current Ratio | 1.13 | 1.13 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-41.0M | $-41.0M | $-23.7M | $10.8M | $9.0M |
| Returns | |||||
| ROE | -30.1% | -30.1% | -42.9% | -13.9% | 3.0% |
| Valuation | |||||
| P/E | — | — | — | — | 74.41 |
| EV/EBITDA | — | — | — | — | 22.07 |
| P/B | 0.63 | 0.63 | 0.92 | 1.53 | 2.25 |
| Growth & Yield | |||||
| Revenue Growth | -21.0% | -21.0% | -5.0% | -10.2% | — |
| EPS Growth | 39.5% | 39.5% | -118.8% | -530.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+106.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-6.03 → -3.64
Residual
+106.9%
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.