Financial Services / Capital MarketsOslo
$0.65
+0.01 (+1.09%)
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 0.0/100
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
32/100
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
$176M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-16.8%
↓Gross Margin
29.3%
↓Debt/Equity
0.28
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+147.3%
FCF CAGR
—
FCF margin
-110.4%
FCF / Net income
1.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $18.5M · net income $-14.5M · FCF $-20.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $18.5M | $18.5M | $16.3M | $9.2M | $1.2M |
| Net Income | $-14.5M | $-14.5M | $-23.2M | $-22.9M | $-35.9M |
| EBITDA | $-11.6M | $-11.6M | $-23.7M | $-23.5M | $-44.3M |
| EPS | -0.06 | -0.06 | -0.15 | -0.28 | -0.44 |
| Gross Margin | 29.3% | 29.3% | 31.3% | -23.4% | -1382.1% |
| Operating Margin | -114.1% | -114.1% | -149.8% | -297.9% | -3373.5% |
| Net Margin | -78.6% | -78.6% | -143.0% | -249.1% | -2936.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.28 | 0.28 | 0.38 | 1.13 | 0.30 |
| Current Ratio | 0.90 | 0.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-20.4M | $-20.4M | $-26.9M | $-27.8M | $-66.1M |
| Returns | |||||
| ROE | -16.8% | -16.8% | -31.8% | -58.6% | -58.0% |
| Valuation | |||||
| P/B | 1.78 | 1.78 | 1.01 | 1.34 | 2.29 |
| Growth & Yield | |||||
| Revenue Growth | 13.6% | 13.6% | 77.0% | 651.8% | — |
| EPS Growth | 57.6% | 57.6% | 48.6% | 36.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+206.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.15 → -0.06
Residual
+206.6%
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.