Utilities / Utilities - RenewableOslo
$1.70
+0.18 (+11.84%)
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 17%
FCF escenarios
weak_data · normalized FCF $-62.0M · quality 39.3/100
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
25/100
D
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
$203M
P/E
18.9x
↑EV/EBITDA
3.7x
↓ROE
10.4%
↑Gross Margin
10.4%
↓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
-0.8%
FCF CAGR
—
FCF margin
12.1%
FCF / Net income
6.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $538.4M · net income $10.2M · FCF $65.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $538.4M | $538.4M | $305.5M | $245.5M | $551.5M |
| Net Income | $10.2M | $10.2M | $13.6M | $-13.8M | $-127.7M |
| EBITDA | $28.1M | $28.1M | $24.5M | $-8.0M | $-89.0M |
| EPS | — | — | 0.11 | -0.24 | -7.76 |
| Gross Margin | 10.4% | 10.4% | 14.9% | 11.6% | 5.6% |
| Operating Margin | 2.3% | 2.3% | 2.8% | -6.5% | -9.7% |
| Net Margin | 1.9% | 1.9% | 4.4% | -5.6% | -23.2% |
| Balance Sheet | |||||
| Current Ratio | 1.01 | 1.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $65.0M | $65.0M | $-62.0M | $-92.1M | $-10.1M |
| Returns | |||||
| ROE | 10.4% | 10.4% | 14.0% | -92.7% | -660.5% |
| Valuation | |||||
| P/E | 18.89 | 18.89 | 9.62 | — | — |
| EV/EBITDA | 3.75 | 3.75 | 2.93 | — | — |
| P/B | 2.08 | 2.08 | 1.35 | 2.24 | 1.70 |
| Growth & Yield | |||||
| Revenue Growth | 76.2% | 76.2% | 24.4% | -55.5% | — |
| EPS Growth | — | — | 146.3% | 96.9% | — |
| Dividend Yield | 3.8% | 3.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+12.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.11 → n/d
Residual
+9.0%
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.