Real Estate / Real Estate ServicesOslo
$2.50
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
24/100
D
Piotroski
7/9
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
$101M
P/E
5.8x
↓EV/EBITDA
55.1x
↑ROE
10.0%
↑Gross Margin
57.6%
↑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
-22.0%
FCF CAGR
—
FCF margin
88.0%
FCF / Net income
1.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.3M · net income $1.6M · FCF $2.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.3M | $2.3M | $769036.00 | $571557.00 | $4.9M |
| Net Income | $1.6M | $1.6M | $-1.7M | $494072.00 | $-635211.00 |
| EBITDA | $1.7M | $1.7M | $-1.4M | $983641.00 | $-437553.00 |
| EPS | 0.04 | 0.04 | -0.04 | 0.01 | -0.02 |
| Gross Margin | 57.6% | 57.6% | 48.8% | 43.3% | 28.3% |
| Operating Margin | -3.6% | -3.6% | -105.0% | -142.3% | 8.2% |
| Net Margin | 68.9% | 68.9% | -220.2% | 86.4% | -13.1% |
| Balance Sheet | |||||
| Current Ratio | 24.16 | 24.16 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.0M | $2.0M | $-1.6M | $-1.5M | $-2.5M |
| Returns | |||||
| ROE | 10.0% | 10.0% | -11.5% | 3.0% | -3.9% |
| Valuation | |||||
| P/E | 5.81 | 5.81 | — | 219.05 | — |
| EV/EBITDA | 55.11 | 55.11 | — | 93.19 | — |
| P/B | 6.32 | 6.32 | 8.56 | 5.72 | 4.26 |
| Growth & Yield | |||||
| Revenue Growth | 199.5% | 199.5% | 34.6% | -88.2% | — |
| EPS Growth | 189.2% | 189.2% | -495.2% | 168.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
81.6%
EPS terminal req.
$0.22
Spread vs growth
107.6%
5Y implied EPS CAGR
48.6%
EPS terminal req.
$0.27
Spread vs growth
140.6%
10Y implied EPS CAGR
27.9%
EPS terminal req.
$0.43
Spread vs growth
161.3%
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
-7.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → 0.04
Residual
-7.4%
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.