Energy / Oil & Gas DrillingOslo
$31.80
-0.70 (-2.15%)
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 $21.7M · quality 41.3/100
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
52/100
C
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$3.4B
P/E
3.7x
↓EV/EBITDA
21.1x
↑ROE
25.5%
↑Gross Margin
90.9%
↑Debt/Equity
0.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
+26.0%
FCF CAGR
+23.0%
FCF margin
13.2%
FCF / Net income
0.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $374.9M · net income $96.5M · FCF $49.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $374.9M | $374.9M | — | $208.2M | $127.3M | $148.7M |
| Net Income | $96.5M | $96.5M | — | $21.7M | $-642.5M | $-133.6M |
| EBITDA | $164.4M | $164.4M | — | $110.2M | $-487.2M | $13.0M |
| EPS | — | — | — | 0.26 | -7.56 | -1.57 |
| Gross Margin | 90.9% | 90.9% | — | 88.4% | 20.8% | 8.7% |
| Operating Margin | 34.6% | 34.6% | — | 19.0% | -79.4% | -82.7% |
| Net Margin | 25.8% | 25.8% | — | 10.4% | -504.6% | -89.8% |
| Balance Sheet | ||||||
| Debt/Equity | 0.41 | 0.41 | 0.67 | 0.83 | 120.54 | — |
| Current Ratio | 0.99 | 0.99 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $49.6M | $49.6M | — | $-6.3M | $-130.3M | $21.7M |
| Returns | ||||||
| ROE | 25.5% | 25.5% | — | 13.0% | -7126.4% | — |
| Valuation | ||||||
| P/E | 3.72 | 3.72 | — | — | — | — |
| EV/EBITDA | 21.12 | 21.12 | — | — | — | — |
| P/B | 8.89 | 8.89 | 10.09 | — | — | — |
| Growth & Yield | ||||||
| Revenue Growth | — | — | — | 63.5% | -14.4% | — |
| EPS Growth | — | — | — | 103.4% | -380.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+76.2%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+76.2%
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.