Consumer Defensive / Farm ProductsOslo
$4.25
-0.08 (-1.85%)
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 19%
FCF escenarios
weak_data · normalized FCF $-507.4M · quality 47.3/100
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
14/100
F
Piotroski
1/9
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
$2.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.3%
↓Gross Margin
51.0%
↑Debt/Equity
0.93
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+91.8%
FCF CAGR
—
FCF margin
-406.9%
FCF / Net income
7.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $325.3M · net income $-171.6M · FCF $-1.32B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $325.3M | $325.3M | $467.7M | $153.3M | $46.1M |
| Net Income | $-171.6M | $-171.6M | $-47.4M | $-145.8M | $-32.7M |
| EBITDA | $-57.8M | $-57.8M | $82.0M | $-65.1M | $-23.5M |
| EPS | -0.37 | -0.37 | -0.11 | -0.37 | -0.10 |
| Gross Margin | 51.0% | 51.0% | 63.4% | 68.9% | 98.6% |
| Operating Margin | -48.9% | -48.9% | -1.0% | -85.2% | -162.0% |
| Net Margin | -52.8% | -52.8% | -10.1% | -95.1% | -71.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.93 | 0.93 | 0.33 | 0.36 | 0.37 |
| Current Ratio | 0.19 | 0.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.32B | $-1.32B | $-327.4M | $-507.4M | $-843.2M |
| Returns | |||||
| ROE | -8.3% | -8.3% | -2.1% | -7.6% | -2.1% |
| Valuation | |||||
| EV/EBITDA | — | — | 39.85 | — | — |
| P/B | 0.95 | 0.95 | 1.33 | 1.42 | 1.85 |
| Growth & Yield | |||||
| Revenue Growth | -30.5% | -30.5% | 205.1% | 232.5% | — |
| EPS Growth | -236.4% | -236.4% | 70.3% | -270.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-35.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.11 → -0.37
Residual
-35.6%
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.