Industrials / Aerospace & DefenseOslo
$1.18
-0.07 (-5.45%)
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 $-28.0M · quality 73.3/100
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
34/100
D
Piotroski
1/9
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
$1.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-243.6%
↓Gross Margin
-148.8%
↓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
+51.1%
FCF CAGR
—
FCF margin
-901.4%
FCF / Net income
0.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.5M · net income $-55.9M · FCF $-31.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.5M | $3.5M | $4.5M | $2.2M | $1.0M |
| Net Income | $-55.9M | $-55.9M | $-21.0M | $-26.7M | $-9.4M |
| EBITDA | $-53.7M | $-53.7M | $-18.9M | $-24.6M | $-7.1M |
| EPS | -0.06 | -0.06 | -0.04 | -0.10 | -0.03 |
| Gross Margin | -148.8% | -148.8% | -61.1% | -130.5% | -261.9% |
| Operating Margin | -898.2% | -898.2% | -591.0% | -1144.9% | -2109.5% |
| Net Margin | -1616.8% | -1616.8% | -468.1% | -1210.9% | -934.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.28 | 0.28 | 0.05 | -10.37 | 0.12 |
| Current Ratio | 5.40 | 5.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-31.2M | $-31.2M | $-28.0M | $-22.5M | $-20.3M |
| Returns | |||||
| ROE | -243.6% | -243.6% | -68.1% | 2605.2% | -53.8% |
| Valuation | |||||
| P/B | 45.22 | 45.22 | 43.90 | — | 33.30 |
| Growth & Yield | |||||
| Revenue Growth | -22.8% | -22.8% | 103.3% | 119.6% | — |
| EPS Growth | -50.6% | -50.6% | 60.0% | -219.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-8.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → -0.06
Residual
-8.2%
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.