Industrials / Pollution & Treatment ControlsOslo
$2.41
-0.01 (-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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $19.9M · quality 19.7/100
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
15/100
F
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
$700M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-132.6%
↓Gross Margin
18.0%
↓Debt/Equity
2.14
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.7%
FCF CAGR
—
FCF margin
1.9%
FCF / Net income
-0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.03B · net income $-286.6M · FCF $19.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.03B | $1.03B | $1.02B | $918.5M | $782.8M |
| Net Income | $-286.6M | $-286.6M | $-132.4M | $-155.2M | $14.3M |
| EBITDA | $-75.5M | $-75.5M | $-13.7M | $-60.5M | $72.1M |
| EPS | -0.96 | -0.96 | -1.09 | -0.95 | 0.09 |
| Gross Margin | 18.0% | 18.0% | 29.1% | 25.3% | 37.8% |
| Operating Margin | -10.3% | -10.3% | 0.1% | -11.6% | 6.9% |
| Net Margin | -27.7% | -27.7% | -13.0% | -16.9% | 1.8% |
| Balance Sheet | |||||
| Debt/Equity | 2.14 | 2.14 | 0.94 | 1.84 | 0.97 |
| Current Ratio | 0.67 | 0.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $19.9M | $19.9M | $86.4M | $-120.9M | $-189.4M |
| Returns | |||||
| ROE | -132.6% | -132.6% | -26.5% | -39.5% | 2.7% |
| Valuation | |||||
| P/E | — | — | — | — | 203.40 |
| EV/EBITDA | — | — | — | — | 46.45 |
| P/B | 3.24 | 3.24 | 0.47 | 4.92 | 5.43 |
| Growth & Yield | |||||
| Revenue Growth | 1.6% | 1.6% | 10.9% | 17.3% | — |
| EPS Growth | 11.9% | 11.9% | -14.6% | -1216.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-8.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.09 → -0.96
Residual
-8.9%
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.