Industrials / Engineering & ConstructionSão Paulo
$0.16
-0.01 (-5.88%)
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 14%
FCF escenarios
weak_data · normalized FCF $-89.5M · quality 36.3/100
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
1/100
F
Piotroski
4/9
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
$95M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-555.3%
↓Gross Margin
15.8%
↓Debt/Equity
2.15
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.1%
FCF CAGR
—
FCF margin
-25.1%
FCF / Net income
0.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $349.4M · net income $-620.3M · FCF $-87.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $349.4M | $349.4M | $151.8M | $429.8M | $384.5M |
| Net Income | $-620.3M | $-620.3M | $-266.5M | $-50.8M | $-80.0M |
| EBITDA | $-181.1M | $-181.1M | $-224.2M | $-54.6M | $-87.8M |
| EPS | -1.05 | -1.05 | -1.35 | -0.30 | -1.04 |
| Gross Margin | 15.8% | 15.8% | 1.7% | 9.8% | 2.7% |
| Operating Margin | -53.4% | -53.4% | -91.1% | -32.0% | -34.4% |
| Net Margin | -177.5% | -177.5% | -175.5% | -11.8% | -20.8% |
| Balance Sheet | |||||
| Debt/Equity | 2.15 | 2.15 | 0.80 | 0.12 | 0.69 |
| Current Ratio | 0.55 | 0.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-87.8M | $-87.8M | $-137.9M | $-89.5M | $-65.0M |
| Returns | |||||
| ROE | -555.3% | -555.3% | -195.4% | -16.0% | -82.4% |
| Valuation | |||||
| P/B | 0.85 | 0.85 | 1.46 | 1.06 | 1.35 |
| Growth & Yield | |||||
| Revenue Growth | 130.2% | 130.2% | -64.7% | 11.8% | — |
| EPS Growth | 22.2% | 22.2% | -350.0% | 71.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-71.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.35 → -1.05
Residual
-71.4%
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.