Technology / Software - ApplicationOslo
$79.40
+2.40 (+3.12%)
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 32% · confianza 24%
FCF escenarios
weak_data · normalized FCF $17.5M · quality 55.3/100
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
68/100
B
Piotroski
8/9
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
$8.3B
P/E
32.5x
↑EV/EBITDA
264.8x
↑ROE
13.8%
↑Gross Margin
38.3%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.4%
FCF CAGR
—
FCF margin
28.9%
FCF / Net income
1.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $122.1M · net income $20.7M · FCF $35.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $122.1M | $122.1M | $98.7M | $97.7M | $88.5M |
| Net Income | $20.7M | $20.7M | $10.4M | $-7.8M | $-26.8M |
| EBITDA | $31.7M | $31.7M | $21.9M | $13.6M | $-20.2M |
| EPS | 0.19 | 0.19 | 0.10 | -0.08 | -0.26 |
| Gross Margin | 38.3% | 38.3% | 32.1% | 27.5% | 6.2% |
| Operating Margin | 21.5% | 21.5% | 11.5% | -1.3% | -34.5% |
| Net Margin | 16.9% | 16.9% | 10.5% | -8.0% | -30.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.04 | 0.03 | 0.06 |
| Current Ratio | 2.03 | 2.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $35.3M | $35.3M | $17.5M | $12.4M | $-24.2M |
| Returns | |||||
| ROE | 13.8% | 13.8% | 7.3% | -5.1% | -16.4% |
| Valuation | |||||
| P/E | 32.54 | 32.54 | 455.53 | — | — |
| EV/EBITDA | 264.82 | 264.82 | 214.43 | 184.43 | — |
| P/B | 56.11 | 56.11 | 33.36 | 16.70 | 7.64 |
| Growth & Yield | |||||
| Revenue Growth | 23.8% | 23.8% | 1.0% | 10.4% | — |
| EPS Growth | 97.3% | 97.3% | 227.2% | 70.5% | — |
| Dividend Yield | 5.2% | 5.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
230.6%
EPS terminal req.
$7.05
Spread vs growth
-133.3%
5Y implied EPS CAGR
112.9%
EPS terminal req.
$8.52
Spread vs growth
-15.6%
10Y implied EPS CAGR
53.0%
EPS terminal req.
$13.73
Spread vs growth
44.3%
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
+41.6%
Start / end P/E
589.2x → 407.4x
EPS bridge
0.10 → 0.19
Residual
-30.0%
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.