Technology / Software - InfrastructureOslo
$0.60
+0.03 (+5.80%)
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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $-37.7M · quality 39.3/100
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
21/100
D
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
$413M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-29.8%
↓Gross Margin
99.9%
↑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
+331.7%
FCF CAGR
—
FCF margin
-1006.8%
FCF / Net income
2.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.3M · net income $-38.4M · FCF $-103.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.3M | $10.3M | $3.7M | — | $128166.00 |
| Net Income | $-38.4M | $-38.4M | $-25.6M | $-27.7M | $-16.2M |
| EBITDA | $-22.5M | $-22.5M | $-9.4M | $-13.9M | $-15.7M |
| EPS | -0.06 | -0.06 | -0.08 | -0.08 | -0.05 |
| Gross Margin | 99.9% | 99.9% | 100.0% | — | 100.0% |
| Operating Margin | -334.3% | -334.3% | -661.7% | — | -13988.6% |
| Net Margin | -372.8% | -372.8% | -690.6% | — | -12624.7% |
| Balance Sheet | |||||
| Current Ratio | 16.70 | 16.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-103.8M | $-103.8M | $-37.7M | $-4.6M | $-17.1M |
| Returns | |||||
| ROE | -29.8% | -29.8% | -85.3% | -55.3% | -21.9% |
| Valuation | |||||
| P/B | 2.93 | 2.93 | 20.70 | 4.90 | 3.64 |
| Growth & Yield | |||||
| Revenue Growth | 178.0% | 178.0% | — | — | — |
| EPS Growth | 19.5% | 19.5% | 9.1% | -71.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+36.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.08 → -0.06
Residual
+36.5%
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.