Consumer Cyclical / Furnishings, Fixtures & AppliancesMexico
$19.00
-2.00 (-9.52%)
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 $-10.9M · quality 50.7/100
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
17/100
F
Piotroski
2/9
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
$206M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-124.8%
↓Gross Margin
56.8%
↑Debt/Equity
0.30
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-32.2%
FCF CAGR
—
FCF margin
-15.9%
FCF / Net income
0.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $69.0M · net income $-19.0M · FCF $-10.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $69.0M | $69.0M | $99.0M | $142.6M | $221.2M |
| Net Income | $-19.0M | $-19.0M | $-11.9M | $-74.6M | $-196.3M |
| EBITDA | $-16.4M | $-16.4M | $-9.0M | $-69.4M | $-186.5M |
| EPS | -2.39 | -2.39 | -1.68 | -11.40 | -35.40 |
| Gross Margin | 56.8% | 56.8% | 62.1% | 49.3% | 47.7% |
| Operating Margin | -20.5% | -20.5% | -11.9% | -25.6% | -27.1% |
| Net Margin | -27.5% | -27.5% | -12.0% | -52.3% | -88.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.30 | 0.30 | 0.25 | 0.34 | 0.22 |
| Current Ratio | 1.70 | 1.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-10.9M | $-10.9M | $2.1M | $-13.5M | $-17.6M |
| Returns | |||||
| ROE | -124.8% | -124.8% | -39.5% | -206.9% | -192.5% |
| Valuation | |||||
| P/B | 9.91 | 9.91 | 11.73 | 12.91 | 9.59 |
| Growth & Yield | |||||
| Revenue Growth | -30.4% | -30.4% | -30.5% | -35.5% | — |
| EPS Growth | -42.3% | -42.3% | 85.3% | 67.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-36.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.68 → -2.39
Residual
-36.7%
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.