Technology / Software - ApplicationOslo
$0.54
+0.04 (+8.00%)
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 25%
FCF escenarios
weak_data · normalized FCF $-34.5M · quality 77.0/100
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
12/100
F
Piotroski
4/9
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
$154M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-296.3%
↓Gross Margin
20.8%
↓Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.9%
FCF CAGR
—
FCF margin
-62.5%
FCF / Net income
0.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $52.4M · net income $-113.4M · FCF $-32.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $52.4M | $52.4M | $73.1M | $85.2M | $46.7M |
| Net Income | $-113.4M | $-113.4M | $-97.7M | $-86.3M | $-31.7M |
| EBITDA | $-77.2M | $-77.2M | $-24.3M | $-20.5M | $-14.3M |
| EPS | -0.40 | -0.40 | -0.42 | -0.48 | -0.24 |
| Gross Margin | 20.8% | 20.8% | 19.1% | 25.8% | -3.8% |
| Operating Margin | -116.6% | -116.6% | -132.1% | -94.4% | -70.9% |
| Net Margin | -216.5% | -216.5% | -133.6% | -101.4% | -67.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.12 | 0.12 | 0.06 |
| Current Ratio | 0.39 | 0.39 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-32.8M | $-32.8M | $-34.5M | $-74.9M | $-32.7M |
| Returns | |||||
| ROE | -296.3% | -296.3% | -79.1% | -55.4% | -27.5% |
| Valuation | |||||
| P/B | 4.01 | 4.01 | 0.84 | 1.29 | 2.70 |
| Growth & Yield | |||||
| Revenue Growth | -28.4% | -28.4% | -14.1% | 82.3% | — |
| EPS Growth | 5.1% | 5.1% | 12.4% | -96.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-39.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.42 → -0.40
Residual
-39.2%
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.