Utilities / Utilities - RenewableOslo
$1.00
+0.03 (+3.31%)
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 34% · confianza 20%
FCF escenarios
weak_data · normalized FCF $-17.3M · quality 54.3/100
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
5/100
F
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
$50M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-119.9%
↓Gross Margin
84.6%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-16.5%
FCF CAGR
—
FCF margin
-999.2%
FCF / Net income
1.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.2M · net income $-20.6M · FCF $-21.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.2M | $2.2M | $7.2M | $3.2M | $3.8M |
| Net Income | $-20.6M | $-20.6M | $-17.0M | $-18.7M | $-18.2M |
| EBITDA | $-20.6M | $-20.6M | $-17.0M | $-18.6M | $-18.1M |
| EPS | — | — | -0.38 | -0.42 | -0.40 |
| Gross Margin | 84.6% | 84.6% | 47.8% | -81.8% | 89.3% |
| Operating Margin | -967.4% | -967.4% | -262.1% | -690.4% | -514.8% |
| Net Margin | -939.9% | -939.9% | -235.2% | -592.0% | -481.9% |
| Balance Sheet | |||||
| Current Ratio | 2.69 | 2.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-21.9M | $-21.9M | $-17.3M | $-16.1M | $-14.3M |
| Returns | |||||
| ROE | -119.9% | -119.9% | -59.9% | -41.3% | -28.8% |
| Valuation | |||||
| P/B | 2.91 | 2.91 | 2.68 | 4.16 | 5.09 |
| Growth & Yield | |||||
| Revenue Growth | -69.6% | -69.6% | 128.8% | -16.3% | — |
| EPS Growth | — | — | 9.1% | -2.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-11.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.38 → n/d
Residual
-11.9%
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.