Industrials / Pollution & Treatment ControlsOslo
$1.26
+0.04 (+3.00%)
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 33% · confianza 24%
FCF escenarios
weak_data · normalized FCF $-114.0M · quality 70.0/100
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
13/100
F
Piotroski
2/9
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
$53M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-99.3%
↓Gross Margin
78.8%
↑Debt/Equity
0.22
↓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
-657.3%
FCF / Net income
1.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.2M · net income $-48.9M · FCF $-53.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.2M | $8.2M | $4.0M | — | — |
| Net Income | $-48.9M | $-48.9M | $-109.8M | $-193.0M | $-133.8M |
| EBITDA | $-46.5M | $-46.5M | $-104.5M | $-187.7M | $-130.9M |
| EPS | — | — | -4.92 | -8.64 | -5.99 |
| Gross Margin | 78.8% | 78.8% | 100.0% | — | — |
| Operating Margin | -564.9% | -564.9% | -2920.9% | — | — |
| Net Margin | -600.1% | -600.1% | -2779.6% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 0.22 | 0.22 | 0.03 | 0.04 | 0.03 |
| Current Ratio | 1.34 | 1.34 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-53.6M | $-53.6M | $-114.0M | $-184.1M | $-115.8M |
| Returns | |||||
| ROE | -99.3% | -99.3% | -134.1% | -100.8% | -34.9% |
| Valuation | |||||
| P/B | 1.07 | 1.07 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 106.2% | 106.2% | — | — | — |
| EPS Growth | — | — | 43.1% | -44.2% | — |
| Dividend Yield | 41.7% | 41.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+31.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.92 → n/d
Residual
-9.8%
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.