Consumer Cyclical / Internet RetailOslo
$216.00
+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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $6.3M · quality 58.3/100
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
64/100
B
Piotroski
8/9
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
$262M
P/E
75.8x
↑EV/EBITDA
10.1x
↑ROE
9.7%
↑Gross Margin
25.0%
↓Debt/Equity
0.64
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+32.7%
FCF CAGR
—
FCF margin
1.5%
FCF / Net income
1.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $469.2M · net income $5.0M · FCF $7.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $469.2M | $469.2M | $390.0M | $307.7M | $200.6M |
| Net Income | $5.0M | $5.0M | $2.4M | $2.8M | $2.2M |
| EBITDA | $26.9M | $26.9M | $16.8M | $11.9M | $7.5M |
| EPS | 4.15 | 4.15 | 1.94 | 2.32 | 1.78 |
| Gross Margin | 25.0% | 25.0% | 24.7% | 24.6% | 23.1% |
| Operating Margin | 2.6% | 2.6% | 1.9% | 2.1% | 2.3% |
| Net Margin | 1.1% | 1.1% | 0.6% | 0.9% | 1.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.64 | 0.64 | 0.74 | 0.74 | 1.00 |
| Cash Flow | |||||
| Free Cash Flow | $7.1M | $7.1M | $4.7M | $6.3M | $-941948.00 |
| Returns | |||||
| ROE | 9.7% | 9.7% | 5.0% | 6.3% | 5.5% |
| Valuation | |||||
| P/E | 75.79 | 75.79 | 37.19 | 29.49 | — |
| EV/EBITDA | 10.11 | 10.11 | 5.40 | 7.01 | — |
| P/B | 5.03 | 5.03 | 1.86 | 1.86 | — |
| Growth & Yield | |||||
| Revenue Growth | 20.3% | 20.3% | 26.7% | 53.4% | — |
| EPS Growth | 114.6% | 114.6% | -16.7% | 30.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
66.5%
EPS terminal req.
$19.17
Spread vs growth
48.1%
5Y implied EPS CAGR
41.0%
EPS terminal req.
$23.19
Spread vs growth
73.6%
10Y implied EPS CAGR
24.6%
EPS terminal req.
$37.35
Spread vs growth
90.0%
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
+100.0%
Start / end P/E
55.8x → 52.0x
EPS bridge
1.94 → 4.15
Residual
-7.8%
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.