Consumer Defensive / Farm ProductsOslo
$24.40
+0.60 (+2.54%)
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 25%
FCF escenarios
weak_data · normalized FCF $-178.4M · quality 78.7/100
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
42/100
C
Piotroski
5/9
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
$1.3B
P/E
N/A
•EV/EBITDA
29.0x
↑ROE
-1.5%
↓Gross Margin
142.0%
↑Debt/Equity
0.69
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+22.0%
FCF CAGR
—
FCF margin
-202.7%
FCF / Net income
29.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $145.4M · net income $-10.0M · FCF $-294.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $145.4M | $145.4M | $90.5M | $101.8M | $80.0M |
| Net Income | $-10.0M | $-10.0M | $-99.8M | $-60.7M | $-62.3M |
| EBITDA | $59.7M | $59.7M | $-41.1M | $-24.7M | $-41.2M |
| EPS | -0.19 | -0.19 | -2.55 | -2.05 | -2.14 |
| Gross Margin | 142.0% | 142.0% | 100.9% | 80.8% | 47.2% |
| Operating Margin | 6.2% | 6.2% | -81.2% | -46.7% | -73.2% |
| Net Margin | -6.9% | -6.9% | -110.2% | -59.6% | -77.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.69 | 0.69 | 0.75 | 0.34 | 0.23 |
| Current Ratio | 1.52 | 1.52 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-294.7M | $-294.7M | $-178.4M | $-134.8M | $-109.2M |
| Returns | |||||
| ROE | -1.5% | -1.5% | -24.5% | -12.0% | -17.1% |
| Valuation | |||||
| EV/EBITDA | 29.00 | 29.00 | — | — | — |
| P/B | 1.88 | 1.88 | 2.04 | 1.52 | 1.75 |
| Growth & Yield | |||||
| Revenue Growth | 60.6% | 60.6% | -11.1% | 27.2% | — |
| EPS Growth | 92.5% | 92.5% | -24.4% | 4.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+30.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.55 → -0.19
Residual
+30.8%
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.