Consumer Cyclical / Personal ServicesNasdaqCM
$1.20
+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 34% · confianza 20%
FCF escenarios
weak_data · normalized FCF $234.5M · quality 55.3/100
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
41/100
C
Piotroski
1/9
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
$303M
P/E
N/A
•EV/EBITDA
-0.9x
↓ROE
-0.5%
↓Gross Margin
42.4%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-19.2%
FCF CAGR
—
FCF margin
-11.4%
FCF / Net income
15.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.89B · net income $-13.5M · FCF $-215.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.89B | $1.89B | $2.96B | $2.84B | $3.59B |
| Net Income | $-13.5M | $-13.5M | $88.7M | $-730.8M | $-124.6M |
| EBITDA | $196.1M | $196.1M | $389.8M | $-139.8M | $310.3M |
| EPS | — | — | 0.34 | -2.74 | -24.40 |
| Gross Margin | 42.4% | 42.4% | 59.2% | 79.8% | 84.5% |
| Operating Margin | -3.8% | -3.8% | 0.0% | -22.7% | -3.0% |
| Net Margin | -0.7% | -0.7% | 3.0% | -25.7% | -3.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.05 | 0.03 |
| Current Ratio | 3.17 | 3.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-215.1M | $-215.1M | $234.5M | $265.3M | $-245.6M |
| Returns | |||||
| ROE | -0.5% | -0.5% | 3.3% | -27.7% | -3.9% |
| Valuation | |||||
| P/E | — | — | 1.47 | — | — |
| EV/EBITDA | -0.89 | -0.89 | -1.14 | — | -2.75 |
| P/B | 0.23 | 0.23 | 0.05 | 0.14 | 0.11 |
| Growth & Yield | |||||
| Revenue Growth | -36.0% | -36.0% | 4.2% | -20.8% | — |
| EPS Growth | — | — | 112.4% | 88.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+12.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.34 → n/d
Residual
+12.7%
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.