Consumer Defensive / Household & Personal ProductsParis
$8.04
+0.14 (+1.77%)
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 $-2.0M · quality 63.0/100
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
11/100
F
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$79M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-83.3%
↓Gross Margin
75.3%
↑Debt/Equity
0.57
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+39.5%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $43.4M · net income $-7.7M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $43.4M | $43.4M | $19.4M | $22.3M |
| Net Income | $-7.7M | $-7.7M | $-3.6M | $-2.8M |
| EBITDA | $-293000.00 | $-293000.00 | $-2.9M | $-2.0M |
| EPS | — | — | -0.39 | -0.30 |
| Gross Margin | 75.3% | 75.3% | 78.7% | 79.8% |
| Operating Margin | -11.4% | -11.4% | -14.6% | -11.4% |
| Net Margin | -17.8% | -17.8% | -18.6% | -12.5% |
| Balance Sheet | ||||
| Debt/Equity | 0.57 | 0.57 | 0.32 | 0.34 |
| Current Ratio | 1.43 | 1.43 | — | — |
| Cash Flow | ||||
| Free Cash Flow | — | — | $-2.0M | $-1.9M |
| Returns | ||||
| ROE | -83.3% | -83.3% | -32.0% | -18.8% |
| Valuation | ||||
| P/B | 8.02 | 8.02 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 123.3% | 123.3% | -12.8% | — |
| EPS Growth | — | — | -29.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-30.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.39 → n/d
Residual
-30.7%
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.