Technology / Scientific & Technical InstrumentsOslo
$1.00
+0.04 (+4.17%)
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 23%
FCF escenarios
weak_data · normalized FCF $-62.3M · quality 65.7/100
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
10/100
F
Piotroski
3/9
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
$23M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-319.9%
↓Gross Margin
-1.4%
↓Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-34.8%
FCF CAGR
—
FCF margin
-537.0%
FCF / Net income
0.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.4M · net income $-80.5M · FCF $-71.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.4M | $13.4M | $19.7M | $34.4M | $48.3M |
| Net Income | $-80.5M | $-80.5M | $-75.1M | $-65.7M | $-46.3M |
| EBITDA | $-75.5M | $-75.5M | $-69.4M | $-58.1M | $-39.0M |
| EPS | -3.66 | -3.66 | -3.72 | -3.66 | -2.65 |
| Gross Margin | -1.4% | -1.4% | 14.7% | 21.5% | 30.5% |
| Operating Margin | -603.1% | -603.1% | -385.8% | -189.8% | -99.5% |
| Net Margin | -602.7% | -602.7% | -381.6% | -191.2% | -95.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.05 | 0.02 | 0.03 |
| Current Ratio | 0.72 | 0.72 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-71.8M | $-71.8M | $-62.3M | $-56.6M | $-33.2M |
| Returns | |||||
| ROE | -319.9% | -319.9% | -88.6% | -69.7% | -48.3% |
| Valuation | |||||
| P/B | 0.87 | 0.87 | 16.53 | 14.97 | 7.92 |
| Growth & Yield | |||||
| Revenue Growth | -32.1% | -32.1% | -42.8% | -28.8% | — |
| EPS Growth | 1.4% | 1.4% | -1.4% | -38.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-98.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.72 → -3.66
Residual
-98.1%
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.