Technology / Scientific & Technical InstrumentsOslo
$3.10
+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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $78.2M · quality 43.7/100
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
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
$404M
P/E
N/A
•EV/EBITDA
N/A
•ROE
1962.0%
↑Gross Margin
25.0%
↓Debt/Equity
-84.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+141.6%
FCF CAGR
—
FCF margin
11.2%
FCF / Net income
-1.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $942.6M · net income $-88.7M · FCF $105.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $942.6M | $942.6M | $884.2M | $682.7M | $66.8M |
| Net Income | $-88.7M | $-88.7M | $-142.8M | $-79.8M | $-62.7M |
| EBITDA | $-9.8M | $-9.8M | $24.0M | $-31.8M | $-32.5M |
| EPS | — | — | -1.06 | -0.59 | -0.48 |
| Gross Margin | 25.0% | 25.0% | 21.3% | 22.9% | 8.9% |
| Operating Margin | -1.2% | -1.2% | -12.7% | -3.0% | -71.6% |
| Net Margin | -9.4% | -9.4% | -16.2% | -11.7% | -93.9% |
| Balance Sheet | |||||
| Debt/Equity | -84.14 | -84.14 | 5.83 | 0.72 | 0.11 |
| Current Ratio | 0.86 | 0.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $105.9M | $105.9M | $78.2M | $72.1M | $-51.7M |
| Returns | |||||
| ROE | 1962.0% | 1962.0% | -193.4% | -38.6% | -23.8% |
| Valuation | |||||
| EV/EBITDA | — | — | 26.87 | — | — |
| P/B | — | — | 4.27 | 2.19 | 1.14 |
| Growth & Yield | |||||
| Revenue Growth | 6.6% | 6.6% | 29.5% | 921.3% | — |
| EPS Growth | — | — | -79.7% | -22.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+27.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.06 → n/d
Residual
+27.6%
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.