Consumer Cyclical / Auto ManufacturersAmsterdam
$0.29
-0.00 (-0.16%)
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 35% · confianza 11%
FCF escenarios
weak_data · normalized FCF $-57.9M · quality 24.0/100
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
0/100
F
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
$60M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2156.1%
↓Gross Margin
10.5%
↓Debt/Equity
9.74
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.8%
FCF CAGR
—
FCF margin
-37.0%
FCF / Net income
0.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $76.6M · net income $-71.0M · FCF $-28.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $76.6M | $76.6M | $10.7M | $102.4M | $111.6M |
| Net Income | $-71.0M | $-71.0M | $-200.6M | $-119.2M | $-31.7M |
| EBITDA | $-51.6M | $-51.6M | $-128.6M | $-95.5M | $-35.1M |
| EPS | -0.61 | -0.61 | -10.79 | -4.66 | -1.17 |
| Gross Margin | 10.5% | 10.5% | -324.4% | -6.7% | 14.0% |
| Operating Margin | -84.0% | -84.0% | -1347.8% | -101.4% | -36.2% |
| Net Margin | -92.7% | -92.7% | -1881.2% | -116.3% | -28.4% |
| Balance Sheet | |||||
| Debt/Equity | 9.74 | 9.74 | 1.58 | 0.26 | 0.03 |
| Current Ratio | 0.94 | 0.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-28.4M | $-28.4M | $-57.9M | $-120.9M | $-106.1M |
| Returns | |||||
| ROE | -2156.1% | -2156.1% | -729.5% | -66.3% | -11.6% |
| Valuation | |||||
| P/B | 10.37 | 10.37 | 0.78 | 3.18 | 7.06 |
| Growth & Yield | |||||
| Revenue Growth | 618.2% | 618.2% | -89.6% | -8.2% | — |
| EPS Growth | 94.3% | 94.3% | -131.5% | -300.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-27.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-10.79 → -0.61
Residual
-27.5%
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.