Energy / Oil & Gas Equipment & ServicesOslo
$6.10
-0.20 (-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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $6.5M · quality 80.3/100
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
51/100
C
Piotroski
4/9
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
$360M
P/E
7.3x
↓EV/EBITDA
24.2x
↑ROE
11.3%
↑Gross Margin
57.8%
↑Debt/Equity
0.30
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.8%
FCF CAGR
+8.3%
FCF margin
10.2%
FCF / Net income
1.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $60.4M · net income $5.4M · FCF $6.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $60.4M | $60.4M | $53.5M | $54.2M | $55.5M |
| Net Income | $5.4M | $5.4M | $4.0M | $2.0M | $-1.6M |
| EBITDA | $14.8M | $14.8M | $12.0M | $10.7M | $8.6M |
| EPS | — | — | 0.07 | 0.03 | -0.03 |
| Gross Margin | 57.8% | 57.8% | 65.8% | 61.5% | 59.5% |
| Operating Margin | 5.2% | 5.2% | 12.0% | 8.9% | 11.0% |
| Net Margin | 9.0% | 9.0% | 7.4% | 3.7% | -2.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.30 | 0.30 | 0.27 | 0.39 | 0.42 |
| Current Ratio | 2.57 | 2.57 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.1M | $6.1M | $6.8M | $6.5M | $4.8M |
| Returns | |||||
| ROE | 11.3% | 11.3% | 9.7% | 5.2% | -4.3% |
| Valuation | |||||
| P/E | 7.26 | 7.26 | 67.43 | 137.67 | — |
| EV/EBITDA | 24.19 | 24.19 | 23.09 | 23.21 | 29.05 |
| P/B | 7.45 | 7.45 | 6.83 | 6.35 | 6.74 |
| Growth & Yield | |||||
| Revenue Growth | 12.9% | 12.9% | -1.3% | -2.4% | — |
| EPS Growth | — | — | 133.3% | 200.0% | — |
| Dividend Yield | 3.2% | 3.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+46.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.07 → n/d
Residual
+43.0%
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.