Technology / Communication EquipmentOslo
$33.00
+0.00 (+0.00%)
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 24%
FCF escenarios
weak_data · normalized FCF $-183.3M · quality 73.0/100
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
33/100
D
Piotroski
5/9
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
$1.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-42.2%
↓Gross Margin
45.9%
↑Debt/Equity
0.24
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-22.4%
FCF CAGR
—
FCF margin
-50.9%
FCF / Net income
0.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $211.3M · net income $-141.5M · FCF $-107.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $211.3M | $211.3M | $148.8M | $210.7M | $451.6M |
| Net Income | $-141.5M | $-141.5M | $-172.2M | $-125.0M | $-41.5M |
| EBITDA | $-58.9M | $-58.9M | $-96.2M | $-51.6M | $11.7M |
| EPS | -6.26 | -6.26 | -29.79 | -37.77 | -13.73 |
| Gross Margin | 45.9% | 45.9% | 48.1% | 47.9% | 37.1% |
| Operating Margin | -66.1% | -66.1% | -107.1% | -57.0% | -11.3% |
| Net Margin | -66.9% | -66.9% | -115.7% | -59.3% | -9.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.24 | 0.24 | 0.31 | 0.31 | 0.03 |
| Current Ratio | 1.67 | 1.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-107.6M | $-107.6M | $-183.3M | $-188.7M | $-108.7M |
| Returns | |||||
| ROE | -42.2% | -42.2% | -44.2% | -31.8% | -10.5% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 56.33 |
| P/B | 2.23 | 2.23 | 0.32 | 0.51 | 2.08 |
| Growth & Yield | |||||
| Revenue Growth | 42.0% | 42.0% | -29.4% | -53.3% | — |
| EPS Growth | 79.0% | 79.0% | 21.1% | -175.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+137.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-29.79 → -6.26
Residual
+137.4%
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.