Consumer Defensive / Farm ProductsOslo
$82.40
-1.00 (-1.20%)
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 22%
FCF escenarios
weak_data · normalized FCF $-38.4M · quality 62.0/100
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
18/100
F
Piotroski
6/9
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
$1.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-18.3%
↓Gross Margin
106.5%
↑Debt/Equity
0.70
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-358.2%
FCF / Net income
2.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.9M · net income $-16.3M · FCF $-46.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.9M | $12.9M | $6.5M | — | — |
| Net Income | $-16.3M | $-16.3M | $-17.4M | $-8.2M | $-5.5M |
| EBITDA | $-11.1M | $-11.1M | $-13.4M | $-6.1M | $-4.7M |
| EPS | -0.77 | -0.77 | -1.01 | -0.58 | -0.51 |
| Gross Margin | 106.5% | 106.5% | 67.7% | — | — |
| Operating Margin | -98.4% | -98.4% | -319.5% | — | — |
| Net Margin | -126.7% | -126.7% | -268.2% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 0.70 | 0.70 | 0.72 | 0.34 | — |
| Current Ratio | 7.14 | 7.14 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-46.2M | $-46.2M | $-38.4M | $-36.7M | $-24.6M |
| Returns | |||||
| ROE | -18.3% | -18.3% | -20.1% | -11.2% | -11.3% |
| Valuation | |||||
| P/B | 19.67 | 19.67 | 15.60 | 18.31 | 13.37 |
| Growth & Yield | |||||
| Revenue Growth | 98.3% | 98.3% | — | — | — |
| EPS Growth | 23.8% | 23.8% | -74.1% | -13.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+5.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.01 → -0.77
Residual
+5.6%
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.