Basic Materials / Agricultural InputsNasdaqGS
$0.48
+0.03 (+7.67%)
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 18%
FCF escenarios
weak_data · normalized FCF $18.9M · quality 45.3/100
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
20/100
D
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
$31M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-21.1%
↓Gross Margin
38.4%
↑Debt/Equity
1.05
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.5%
FCF CAGR
—
FCF margin
10.6%
FCF / Net income
-0.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $333.3M · net income $-55.4M · FCF $35.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $333.3M | $333.3M | $464.8M | $419.4M | $328.5M |
| Net Income | $-55.4M | $-55.4M | $4.3M | $18.8M | $-7.2M |
| EBITDA | $-9.8M | $-9.8M | $56.5M | $59.7M | $38.2M |
| EPS | -0.88 | -0.88 | 0.05 | 0.30 | -0.17 |
| Gross Margin | 38.4% | 38.4% | 39.2% | 42.6% | 38.0% |
| Operating Margin | -0.2% | -0.2% | 9.5% | 12.7% | 13.5% |
| Net Margin | -16.6% | -16.6% | 0.9% | 4.5% | -2.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.05 | 1.05 | 0.86 | 0.86 | 1.33 |
| Current Ratio | 0.88 | 0.88 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $35.3M | $35.3M | $18.9M | $-20.0M | $-26.5M |
| Returns | |||||
| ROE | -21.1% | -21.1% | 1.4% | 6.3% | -5.6% |
| Valuation | |||||
| P/E | — | — | 219.18 | 44.25 | — |
| EV/EBITDA | — | — | 16.60 | 17.42 | 17.70 |
| P/B | 0.12 | 0.12 | 2.26 | 2.78 | 4.23 |
| Growth & Yield | |||||
| Revenue Growth | -28.3% | -28.3% | 10.8% | 27.7% | — |
| EPS Growth | -1815.1% | -1815.1% | -82.8% | 274.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-90.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.05 → -0.88
Residual
-90.2%
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.