Consumer Cyclical / Auto ManufacturersParis
$0.01
-0.00 (-3.08%)
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 $-8.8M · quality 47.7/100
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
38/100
D
Piotroski
5/9
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
$2M
P/E
0.2x
↓EV/EBITDA
0.7x
↓ROE
-72.3%
↓Gross Margin
-1919.1%
↓Debt/Equity
-0.42
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-64.4%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $179281.0 · net income $12.1M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $179281.00 | $179281.00 | $17465.00 | $1.00 | $4.0M |
| Net Income | $12.1M | $12.1M | $-10.5M | $-30.7M | $-23.9M |
| EBITDA | $12.2M | $12.2M | $-7.7M | $-11.9M | $-19.7M |
| EPS | — | — | -1.08 | -91.65 | -145.70 |
| Gross Margin | -1919.1% | -1919.1% | -22576.1% | -210124800.0% | — |
| Operating Margin | 1602.8% | 1602.8% | -46358.4% | -1277367100.0% | -528.1% |
| Net Margin | 6732.0% | 6732.0% | -60237.6% | -3066432400.0% | -603.2% |
| Balance Sheet | |||||
| Debt/Equity | -0.42 | -0.42 | -0.39 | -0.43 | -0.46 |
| Current Ratio | 0.28 | 0.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | — | — | $-8.4M | $-9.2M | $-2.8M |
| Returns | |||||
| ROE | -72.3% | -72.3% | 29.6% | 85.4% | 229.1% |
| Valuation | |||||
| P/E | 0.21 | 0.21 | — | — | — |
| EV/EBITDA | 0.65 | 0.65 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 926.5% | 926.5% | 1746400.0% | -100.0% | — |
| EPS Growth | — | — | 98.8% | 37.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-84.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.08 → n/d
Residual
-84.2%
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.