Financial Services / Asset ManagementOslo
$15.00
-0.30 (-1.96%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 6.0/100
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
11/100
F
Piotroski
1/9
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
$206M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.0%
↓Gross Margin
-325.0%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-76.0%
FCF CAGR
—
FCF margin
-375.0%
FCF / Net income
0.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.2M · net income $-13.4M · FCF $-4.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.2M | $1.2M | $3.9M | $10.3M | $87.3M |
| Net Income | $-13.4M | $-13.4M | $1.7M | $4.8M | $64.0M |
| EBITDA | $-5.3M | $-5.3M | $-9.2M | $3.1M | $82.1M |
| EPS | — | — | 0.13 | 0.36 | 4.76 |
| Gross Margin | -325.0% | -325.0% | 33.3% | 100.0% | 96.3% |
| Operating Margin | -441.7% | -441.7% | -235.9% | 30.1% | 94.2% |
| Net Margin | -1116.7% | -1116.7% | 43.6% | 46.6% | 73.3% |
| Cash Flow | |||||
| Free Cash Flow | $-4.5M | $-4.5M | $-8.5M | $80.1M | $9.8M |
| Returns | |||||
| ROE | -12.0% | -12.0% | 1.4% | — | 86.6% |
| Valuation | |||||
| P/E | — | — | 89.69 | — | — |
| P/B | 1.84 | 1.84 | 1.29 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -69.2% | -69.2% | -62.1% | -88.2% | — |
| EPS Growth | — | — | -63.7% | -92.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
+50.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.13 → n/d
Residual
+50.9%
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.