Consumer Defensive / Farm ProductsOslo
$7.28
-0.14 (-1.89%)
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 22%
FCF escenarios
weak_data · normalized FCF $-397.1M · quality 62.0/100
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
14/100
F
Piotroski
2/9
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
$1.6B
P/E
N/A
•EV/EBITDA
165.1x
↑ROE
-0.1%
↓Gross Margin
N/A
•Debt/Equity
1.04
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
833.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-469000.0 · FCF $-391.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | — | $151000.00 |
| Net Income | $-469000.00 | $-469000.00 | $-2.1M | $728000.00 | $5.6M |
| EBITDA | $12.2M | $12.2M | $-2.3M | $1.1M | $1.0M |
| EPS | -0.00 | -0.00 | -0.01 | 0.01 | 0.05 |
| Gross Margin | — | — | — | — | 100.0% |
| Operating Margin | — | — | — | — | -2458.3% |
| Net Margin | — | — | — | — | 3698.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.04 | 1.04 | 0.63 | 0.27 | — |
| Current Ratio | 2.41 | 2.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-391.1M | $-391.1M | $-505.3M | $-397.1M | $-76.6M |
| Returns | |||||
| ROE | -0.1% | -0.1% | -0.3% | 0.2% | 2.0% |
| Valuation | |||||
| P/E | — | — | — | 1857.06 | 154.11 |
| EV/EBITDA | 165.06 | 165.06 | — | 1222.49 | 651.31 |
| P/B | 1.78 | 1.78 | 2.02 | 2.81 | 3.08 |
| Growth & Yield | |||||
| EPS Growth | 77.6% | 77.6% | -331.6% | -89.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-14.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.00
Residual
-14.4%
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.