Basic Materials / Lumber & Wood ProductionBSE
$61.89
-1.77 (-2.78%)
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 20%
FCF escenarios
weak_data · normalized FCF $-40.5M · quality 53.3/100
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
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
$1.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
361.9%
↑Gross Margin
-2.1%
↓Debt/Equity
-4.43
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-28.4%
FCF CAGR
—
FCF margin
-51.1%
FCF / Net income
0.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $127.2M · net income $-182.8M · FCF $-65.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $127.2M | $127.2M | $297.6M | $386.0M | $347.2M |
| Net Income | $-182.8M | $-182.8M | $-72.7M | $-31.4M | $21.4M |
| EBITDA | $-168.0M | $-168.0M | $-56.7M | $-16.8M | $34.8M |
| EPS | -10.25 | -10.25 | -4.07 | -1.76 | 1.20 |
| Gross Margin | -2.1% | -2.1% | 16.1% | 24.5% | 24.3% |
| Operating Margin | -71.9% | -71.9% | -13.3% | -5.9% | 3.2% |
| Net Margin | -143.8% | -143.8% | -24.4% | -8.1% | 6.2% |
| Balance Sheet | |||||
| Debt/Equity | -4.43 | -4.43 | 1.16 | 1.22 | 1.42 |
| Current Ratio | 0.89 | 0.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-65.0M | $-65.0M | $-396000.00 | $-40.5M | $-82.8M |
| Returns | |||||
| ROE | 361.9% | 361.9% | -55.1% | -15.4% | 12.5% |
| Valuation | |||||
| P/E | — | — | — | — | 24.66 |
| EV/EBITDA | — | — | — | — | 22.20 |
| P/B | — | — | 4.26 | 1.87 | 3.08 |
| Growth & Yield | |||||
| Revenue Growth | -57.3% | -57.3% | -22.9% | 11.2% | — |
| EPS Growth | -151.8% | -151.8% | -130.9% | -246.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+124.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.07 → -10.25
Residual
+124.6%
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.