Energy / Oil & Gas DrillingOslo
$167.00
+1.00 (+0.60%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-53.3M · quality 68.0/100
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
22/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$2.3B
P/E
N/A
•EV/EBITDA
28.8x
↑ROE
-1.3%
↓Gross Margin
-0.2%
↓Debt/Equity
0.69
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2022 · 1 años de histórico normalizado
Revenue CAGR
+75.9%
FCF CAGR
—
FCF margin
-10.5%
FCF / Net income
8.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $278.7M · net income $-3.4M · FCF $-29.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2022 | 2021 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $278.7M | $278.7M | $158.4M |
| Net Income | $-3.4M | $-3.4M | $-110.1M |
| EBITDA | $79.7M | $79.7M | $-14.8M |
| EPS | -0.26 | -0.26 | -8.40 |
| Gross Margin | -0.2% | -0.2% | -30.6% |
| Operating Margin | -8.5% | -8.5% | -43.6% |
| Net Margin | -1.2% | -1.2% | -69.5% |
| Balance Sheet | |||
| Debt/Equity | 0.69 | 0.69 | 1.32 |
| Current Ratio | 1.75 | 1.75 | — |
| Cash Flow | |||
| Free Cash Flow | $-29.2M | $-29.2M | $-77.4M |
| Returns | |||
| ROE | -1.3% | -1.3% | -41.7% |
| Valuation | |||
| EV/EBITDA | 28.81 | 28.81 | — |
| P/B | 8.40 | 8.40 | — |
| Growth & Yield | |||
| Revenue Growth | 75.9% | 75.9% | — |
| EPS Growth | 96.9% | 96.9% | — |
| Dividend Yield | 30.2% | 30.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-3.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-8.40 → -0.26
Residual
-33.7%
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.