Consumer Cyclical / Auto ManufacturersNasdaqCM
$2.61
+0.12 (+4.82%)
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 $-40.0M · quality 49.0/100
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
26/100
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
$52M
P/E
0.0x
↓EV/EBITDA
N/A
•ROE
-19.9%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
1.82x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-30.1M · FCF $-54.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | — | $15.0M |
| Net Income | $-30.1M | $-30.1M | $-69.0M | $-98.5M | $-77.3M |
| EBITDA | $-8.4M | $-8.4M | $-2.4M | $-3.6M | $-52.1M |
| EPS | -50.64 | -50.64 | -99.81 | -148.57 | -17329.74 |
| Gross Margin | — | — | — | — | -256.2% |
| Operating Margin | — | — | — | — | -654.7% |
| Net Margin | — | — | — | — | -516.4% |
| Balance Sheet | |||||
| Debt/Equity | — | — | -2.03 | -2.81 | -5.73 |
| Current Ratio | 1.22 | 1.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-54.6M | $-54.6M | $-25.5M | $-40.0M | $10.4M |
| Returns | |||||
| ROE | -19.9% | -19.9% | 38.5% | 74.2% | 112.7% |
| Valuation | |||||
| P/E | 0.01 | 0.01 | — | — | — |
| P/B | 0.00 | 0.00 | — | — | — |
| Growth & Yield | |||||
| EPS Growth | 49.3% | 49.3% | 32.8% | 99.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-99.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-99.81 → -50.64
Residual
-99.9%
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.