Industrials / Pollution & Treatment ControlsOslo
$280.00
-2.00 (-0.71%)
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 21%
FCF escenarios
weak_data · normalized FCF $-14.4M · quality 57.7/100
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
14/100
F
Piotroski
5/9
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
-32.5%
↓Gross Margin
99.8%
↑Debt/Equity
1.07
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+60.0%
FCF CAGR
—
FCF margin
-272.2%
FCF / Net income
1.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.0M · net income $-10.0M · FCF $-11.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.0M | $4.0M | $1.9M | $1.1M | $981952.80 |
| Net Income | $-10.0M | $-10.0M | $-10.1M | $-9.5M | $-7.8M |
| EBITDA | $-5.2M | $-5.2M | $-5.9M | $-7.0M | $-5.0M |
| EPS | -2.34 | -2.34 | -2.79 | -2.91 | -2.39 |
| Gross Margin | 99.8% | 99.8% | 194.8% | 120.3% | 144.3% |
| Operating Margin | -211.7% | -211.7% | -452.5% | -796.7% | -743.5% |
| Net Margin | -249.5% | -249.5% | -527.3% | -829.5% | -795.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.07 | 1.07 | 1.46 | 0.86 | 0.17 |
| Current Ratio | 1.48 | 1.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-11.0M | $-11.0M | $-14.4M | $-17.9M | $-27.0M |
| Returns | |||||
| ROE | -32.5% | -32.5% | -45.6% | -42.5% | -24.5% |
| Valuation | |||||
| P/B | 38.93 | 38.93 | 52.32 | 50.00 | 66.07 |
| Growth & Yield | |||||
| Revenue Growth | 109.4% | 109.4% | 67.6% | 16.8% | — |
| EPS Growth | 16.0% | 16.0% | 4.2% | -21.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.79 → -2.34
Residual
-25.7%
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.