Basic Materials / Other Industrial Metals & MiningASX
$0.00
-0.00 (-25.00%)
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 $-2.4M · quality 56.0/100
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
5/100
F
Piotroski
3/9
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
$6M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.1%
↓Gross Margin
100.0%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-297.0%
FCF / Net income
1.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $691105.0 · net income $-1.5M · FCF $-2.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $691105.00 | $691105.00 | $112965.00 | — | — |
| Net Income | $-1.5M | $-1.5M | $-14.7M | $-1.6M | $-2.2M |
| EBITDA | $-1.4M | $-1.4M | $-14.5M | $-1.6M | $-2.1M |
| EPS | -0.00 | -0.00 | -0.01 | -0.00 | -0.00 |
| Gross Margin | 100.0% | 100.0% | 100.0% | — | — |
| Operating Margin | -211.5% | -211.5% | -12880.3% | — | — |
| Net Margin | -217.9% | -217.9% | -13019.6% | — | — |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.15 | — | 0.00 |
| Current Ratio | 2.79 | 2.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.1M | $-2.1M | $-2.4M | $-3.9M | $-2.7M |
| Returns | |||||
| ROE | -12.1% | -12.1% | -145.9% | -7.1% | -10.6% |
| Valuation | |||||
| P/B | 0.33 | 0.33 | 0.75 | 1.36 | 2.61 |
| Growth & Yield | |||||
| Revenue Growth | 511.8% | 511.8% | — | — | — |
| EPS Growth | 92.0% | 92.0% | -767.2% | 35.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-70.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.00
Residual
-70.0%
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.