Consumer Cyclical / Internet RetailOslo
$44.75
+0.60 (+1.35%)
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 33% · confianza 13%
FCF escenarios
weak_data · normalized FCF $68.0M · 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
23/100
D
Piotroski
3/9
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
$2.1B
P/E
21.9x
↑EV/EBITDA
19.0x
↑ROE
-9.3%
↓Gross Margin
52.0%
↑Debt/Equity
2.79
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+56.3%
FCF CAGR
—
FCF margin
3.5%
FCF / Net income
-2.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.92B · net income $-32.3M · FCF $68.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.92B | $1.92B | $797.1M | $689.1M | $502.0M |
| Net Income | $-32.3M | $-32.3M | $8.4M | $-21.4M | $-74.4M |
| EBITDA | $140.0M | $140.0M | $62.2M | $36.1M | $-32.1M |
| EPS | -0.72 | -0.72 | 0.18 | -0.51 | -1.79 |
| Gross Margin | 52.0% | 52.0% | 48.9% | 48.2% | 47.2% |
| Operating Margin | 9.2% | 9.2% | 4.2% | -3.3% | -16.5% |
| Net Margin | -1.7% | -1.7% | 1.1% | -3.1% | -14.8% |
| Balance Sheet | |||||
| Debt/Equity | 2.79 | 2.79 | 0.30 | 0.28 | 0.11 |
| Current Ratio | 1.34 | 1.34 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $68.0M | $68.0M | $100.7M | $37.5M | $-94.8M |
| Returns | |||||
| ROE | -9.3% | -9.3% | 2.4% | -6.5% | -21.2% |
| Valuation | |||||
| P/E | 21.94 | 21.94 | 181.67 | — | — |
| EV/EBITDA | 18.98 | 18.98 | 22.65 | 15.09 | — |
| P/B | 6.05 | 6.05 | 4.34 | 1.78 | 1.16 |
| Growth & Yield | |||||
| Revenue Growth | 140.6% | 140.6% | 15.7% | 37.3% | — |
| EPS Growth | -500.0% | -500.0% | 135.1% | 71.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+20.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.18 → -0.72
Residual
+20.1%
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.