Energy / Oil & Gas Equipment & ServicesOslo
$8.60
-0.21 (-2.41%)
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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $22.0M · quality 55.3/100
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
51/100
C
Piotroski
7/9
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
$6.3B
P/E
15.4x
↑EV/EBITDA
61.3x
↑ROE
10.9%
↑Gross Margin
40.0%
↑Debt/Equity
0.25
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+119.2%
FCF CAGR
—
FCF margin
28.2%
FCF / Net income
1.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $212.5M · net income $35.8M · FCF $60.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $212.5M | $212.5M | $133.7M | $34.6M | $20.2M |
| Net Income | $35.8M | $35.8M | $25.6M | $3.1M | $-12.9M |
| EBITDA | $100.6M | $100.6M | $67.0M | $12.3M | $-1.3M |
| EPS | 0.05 | 0.05 | 0.04 | 0.04 | -0.21 |
| Gross Margin | 40.0% | 40.0% | 36.5% | 26.7% | -29.6% |
| Operating Margin | 29.4% | 29.4% | 31.5% | 15.2% | -48.9% |
| Net Margin | 16.8% | 16.8% | 19.2% | 9.0% | -63.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.25 | 0.25 | 0.23 | 0.21 | 0.57 |
| Current Ratio | 1.69 | 1.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $60.0M | $60.0M | $22.0M | $5.8M | $-20.9M |
| Returns | |||||
| ROE | 10.9% | 10.9% | 9.3% | 1.3% | -44.7% |
| Valuation | |||||
| P/E | 15.36 | 15.36 | — | — | — |
| EV/EBITDA | 61.28 | 61.28 | — | — | — |
| P/B | 18.67 | 18.67 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 58.9% | 58.9% | 286.1% | 71.8% | — |
| EPS Growth | 25.0% | 25.0% | 0.0% | 119.0% | — |
| Dividend Yield | 6.5% | 6.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
148.0%
EPS terminal req.
$0.76
Spread vs growth
-123.0%
5Y implied EPS CAGR
79.2%
EPS terminal req.
$0.92
Spread vs growth
-54.2%
10Y implied EPS CAGR
40.4%
EPS terminal req.
$1.49
Spread vs growth
-15.4%
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
+29.1%
Start / end P/E
173.5x → 170.2x
EPS bridge
0.04 → 0.05
Residual
-0.5%
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.