Basic Materials / Lumber & Wood ProductionAmsterdam
$1.24
+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 $-5.5M · quality 67.7/100
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
23/100
D
Piotroski
5/9
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
$15M
P/E
N/A
•EV/EBITDA
N/A
•ROE
49.7%
↑Gross Margin
55.1%
↑Debt/Equity
-1.98
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-38.3%
FCF CAGR
—
FCF margin
-3101.5%
FCF / Net income
1.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $267000.0 · net income $-4.8M · FCF $-8.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $267000.00 | $267000.00 | $88000.00 | $43000.00 | $1.1M |
| Net Income | $-4.8M | $-4.8M | $-4.3M | $-3.1M | $-903000.00 |
| EBITDA | $-3.4M | $-3.4M | $-3.3M | $-2.6M | $-772000.00 |
| EPS | — | — | -0.38 | -0.28 | -0.11 |
| Gross Margin | 55.1% | 55.1% | -79.5% | 300.0% | 33.5% |
| Operating Margin | -1276.0% | -1276.0% | -4015.9% | -5839.5% | -92.1% |
| Net Margin | -1808.2% | -1808.2% | -4847.7% | -7120.9% | -79.5% |
| Balance Sheet | |||||
| Debt/Equity | -1.98 | -1.98 | -1.67 | 2.21 | 0.57 |
| Current Ratio | 0.35 | 0.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-8.3M | $-8.3M | $-5.5M | $-3.8M | $-3.6M |
| Returns | |||||
| ROE | 49.7% | 49.7% | 66.1% | -115.6% | -18.7% |
| Valuation | |||||
| P/B | — | — | — | 1.68 | 2.15 |
| Growth & Yield | |||||
| Revenue Growth | 203.4% | 203.4% | 104.7% | -96.2% | — |
| EPS Growth | — | — | -35.7% | -154.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+47.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.38 → n/d
Residual
+47.1%
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.