Consumer Cyclical / Furnishings, Fixtures & AppliancesParis
$0.07
+0.00 (+5.97%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $612000.00 · quality 60.3/100
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
31/100
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
$7M
P/E
N/A
•EV/EBITDA
11.0x
↑ROE
-2.4%
↓Gross Margin
24.5%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.0%
FCF CAGR
—
FCF margin
4.7%
FCF / Net income
-5.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.9M · net income $-116883.0 · FCF $612000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.9M | $12.9M | $12.6M | $13.3M | $13.3M |
| Net Income | $-116883.00 | $-116883.00 | $472937.00 | $-523526.00 | $-3.6M |
| EBITDA | $579932.00 | $579932.00 | $1.1M | $105401.00 | $-3.0M |
| EPS | -0.00 | -0.00 | 0.00 | -0.01 | -0.07 |
| Gross Margin | 24.5% | 24.5% | 25.7% | 16.3% | 11.7% |
| Operating Margin | -1.3% | -1.3% | 3.7% | -4.0% | -7.7% |
| Net Margin | -0.9% | -0.9% | 3.8% | -3.9% | -27.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.18 | 0.33 | 0.43 |
| Cash Flow | |||||
| Free Cash Flow | $612000.00 | $612000.00 | — | — | — |
| Returns | |||||
| ROE | -2.4% | -2.4% | 9.6% | -12.1% | -75.1% |
| Valuation | |||||
| P/E | — | — | 13.67 | — | — |
| EV/EBITDA | 11.01 | 11.01 | 5.36 | 74.60 | — |
| P/B | 1.42 | 1.42 | 1.31 | 1.69 | 1.49 |
| Growth & Yield | |||||
| Revenue Growth | 2.8% | 2.8% | -5.3% | -0.2% | — |
| EPS Growth | -124.7% | -124.7% | 190.3% | 92.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-6.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → -0.00
Residual
-6.3%
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.