Consumer Cyclical / RestaurantsNYSE American
$33.28
-0.72 (-2.12%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.4M · quality 38.7/100
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
58/100
C
Piotroski
8/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$62M
P/E
10.4x
↓EV/EBITDA
5.2x
↓ROE
7.7%
↑Gross Margin
22.6%
↓Debt/Equity
0.72
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+7.4%
FCF CAGR
+0.2%
FCF margin
2.1%
FCF / Net income
0.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $205.2M · net income $5.0M · FCF $4.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $205.2M | $205.2M | $187.2M | $174.4M | $158.1M | $137.3M | $113.0M | $116.2M | $113.5M | $106.8M | $103.6M | $99.1M | $89.8M | $82.8M | $77.3M | $72.3M | $70.0M |
| Net Income | $5.0M | $5.0M | $3.4M | $4.0M | $6.3M | $11.8M | $1.1M | $3.6M | $3.7M | $3.0M | $3.0M | $3.5M | $2.8M | $2.0M | $1.4M | $1.4M | $1.7M |
| EBITDA | $16.9M | $16.9M | $13.4M | $13.2M | $16.0M | $11.6M | $6.1M | $9.2M | $10.1M | $8.8M | $9.4M | $9.9M | $9.0M | $7.1M | $5.9M | $5.5M | — |
| EPS | 2.71 | 2.71 | 1.81 | 2.15 | 3.40 | 6.34 | — | — | — | — | — | — | — | — | — | — | — |
| Gross Margin | 22.6% | 22.6% | 21.4% | 22.3% | 21.2% | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 4.0% | 4.0% | 2.8% | 4.0% | 4.4% | 6.3% | 2.6% | 5.4% | 6.6% | 5.9% | 6.6% | 7.5% | 7.3% | 5.6% | 4.6% | 4.3% | 5.2% |
| Net Margin | 2.5% | 2.5% | 1.8% | 2.3% | 4.0% | 8.6% | 1.0% | 3.1% | 3.2% | 2.8% | 2.9% | 3.5% | 3.1% | 2.4% | 1.8% | 2.0% | 2.4% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.72 | 0.72 | 0.82 | 0.87 | 1.00 | 0.38 | 0.54 | 0.29 | 0.36 | 0.35 | 0.29 | 0.38 | 0.49 | 0.58 | 0.62 | 0.44 | 0.45 |
| Current Ratio | 1.84 | 1.84 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $4.3M | $4.3M | $1.4M | $-10.2M | $948000.00 | $7.5M | $6.5M | $5.3M | $7.2M | $4.0M | $5.7M | — | $5.7M | $3.3M | $4.5M | $-84000.00 | $4.1M |
| Returns | |||||||||||||||||
| ROE | 7.7% | 7.7% | 5.5% | 6.8% | 11.3% | 23.0% | 2.8% | 9.5% | 10.4% | 9.4% | 10.4% | 13.0% | 11.8% | 9.6% | 7.5% | 8.4% | 10.4% |
| Valuation | |||||||||||||||||
| P/E | 10.37 | 10.37 | 14.36 | 14.56 | 7.42 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 5.25 | 5.25 | 5.74 | 6.34 | 3.80 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.95 | 0.95 | 0.79 | 0.98 | 0.84 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 9.6% | 9.6% | 7.4% | 10.3% | — | 21.5% | -2.8% | 2.4% | 6.2% | 3.1% | 4.5% | 10.4% | 8.5% | 7.1% | 7.0% | 3.3% | — |
| EPS Growth | 49.7% | 49.7% | -15.8% | -36.8% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
2.9%
EPS terminal req.
$2.95
Spread vs growth
46.8%
5Y implied EPS CAGR
5.7%
EPS terminal req.
$3.57
Spread vs growth
44.0%
10Y implied EPS CAGR
7.8%
EPS terminal req.
$5.75
Spread vs growth
41.9%
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
+23.4%
Start / end P/E
15.1x → 12.3x
EPS bridge
1.81 → 2.71
Residual
-9.3%
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.