Technology / Scientific & Technical InstrumentsOslo
$23.45
-0.05 (-0.21%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $112.3M · quality 70.3/100
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
42/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$4.4B
P/E
30.1x
↑EV/EBITDA
16.6x
↑ROE
23.3%
↑Gross Margin
64.1%
↑Debt/Equity
0.22
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+25.8%
FCF CAGR
+220.2%
FCF margin
13.4%
FCF / Net income
1.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.28B · net income $165.1M · FCF $171.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $1.28B | $1.28B | $957.1M | $808.8M |
| Net Income | $165.1M | $165.1M | $39.2M | $-72.5M |
| EBITDA | $260.6M | $260.6M | $167.8M | $30.5M |
| EPS | 0.86 | 0.86 | 0.20 | -0.38 |
| Gross Margin | 64.1% | 64.1% | 66.6% | 69.3% |
| Operating Margin | 14.2% | 14.2% | 6.7% | 8.8% |
| Net Margin | 12.9% | 12.9% | 4.1% | -9.0% |
| Balance Sheet | ||||
| Debt/Equity | 0.22 | 0.22 | 0.38 | 0.35 |
| Current Ratio | 1.66 | 1.66 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $171.8M | $171.8M | $112.3M | $16.8M |
| Returns | ||||
| ROE | 23.3% | 23.3% | 5.5% | -11.6% |
| Valuation | ||||
| P/E | 30.06 | 30.06 | — | — |
| EV/EBITDA | 16.60 | 16.60 | — | — |
| P/B | 6.37 | 6.37 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 33.8% | 33.8% | 18.3% | — |
| EPS Growth | 321.3% | 321.3% | 154.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
34.3%
EPS terminal req.
$2.08
Spread vs growth
287.0%
5Y implied EPS CAGR
24.0%
EPS terminal req.
$2.52
Spread vs growth
297.3%
10Y implied EPS CAGR
16.8%
EPS terminal req.
$4.05
Spread vs growth
304.5%
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
-1.1%
Start / end P/E
116.3x → 27.3x
EPS bridge
0.20 → 0.86
Residual
-245.9%
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.