Consumer Cyclical / Auto PartsCanadian Sec
$0.01
+0.00 (+0.00%)
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 23%
FCF escenarios
weak_data · normalized FCF $-341676.00 · quality 68.0/100
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
15/100
F
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
$1M
P/E
N/A
•EV/EBITDA
N/A
•ROE
96.1%
↑Gross Margin
N/A
•Debt/Equity
-0.74
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-572611.0 · FCF $-240709.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-572611.00 | $-572611.00 | $-614695.00 | $-536527.00 | $-469110.00 |
| EBITDA | $-419478.00 | $-419478.00 | $-535636.00 | $-517879.00 | $-381326.00 |
| EPS | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 |
| Balance Sheet | |||||
| Debt/Equity | -0.74 | -0.74 | -0.74 | 1.40 | 0.23 |
| Current Ratio | 0.37 | 0.37 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-240709.00 | $-240709.00 | $-341676.00 | $-506984.00 | $-427336.00 |
| Returns | |||||
| ROE | 96.1% | 96.1% | 269.8% | -823.1% | -84.0% |
| Valuation | |||||
| P/B | — | — | — | 56.94 | 19.03 |
| Growth & Yield | |||||
| EPS Growth | 0.0% | 0.0% | 0.0% | 0.0% | — |
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
-85.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.01
Residual
-85.0%
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.