Consumer Defensive / Farm ProductsOslo
$0.46
+0.01 (+2.00%)
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 34% · confianza 16%
FCF escenarios
weak_data · normalized FCF $-205.1M · quality 48.0/100
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
1/100
F
Piotroski
3/9
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
$240M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-59.2%
↓Gross Margin
48.0%
↑Debt/Equity
2.30
↑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
-163.1%
FCF / Net income
0.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $99.1M · net income $-253.9M · FCF $-161.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $99.1M | $99.1M | $3.5M | — | — |
| Net Income | $-253.9M | $-253.9M | $-140.0M | $-93.3M | $-22.6M |
| EBITDA | $-77.1M | $-77.1M | $-38.4M | $-65.5M | $-24.8M |
| EPS | — | — | -1.00 | -1.72 | -0.55 |
| Gross Margin | 48.0% | 48.0% | 1683.9% | — | — |
| Operating Margin | -129.7% | -129.7% | -2676.7% | — | — |
| Net Margin | -256.3% | -256.3% | -3990.1% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 2.30 | 2.30 | 3.01 | 2.60 | 1.18 |
| Current Ratio | 0.25 | 0.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-161.6M | $-161.6M | $-205.1M | $-551.1M | $-423.6M |
| Returns | |||||
| ROE | -59.2% | -59.2% | -35.3% | -25.1% | -5.8% |
| Valuation | |||||
| P/B | 0.56 | 0.56 | 1.30 | 0.37 | 0.41 |
| Growth & Yield | |||||
| Revenue Growth | 2722.9% | 2722.9% | — | — | — |
| EPS Growth | — | — | 41.8% | -214.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-85.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.00 → n/d
Residual
-85.6%
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.