Basic Materials / Agricultural InputsBSE
$0.40
-0.01 (-2.44%)
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 14%
FCF escenarios
weak_data · normalized FCF $-387.7M · quality 27.7/100
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
15/100
F
Piotroski
0/9
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
$308M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-19.8%
↓Gross Margin
-13.2%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+7.2%
FCF CAGR
—
FCF margin
-190.9%
FCF / Net income
2.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $252.5M · net income $-186.2M · FCF $-482.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $252.5M | $252.5M | $1.75B | $505.8M | $205.2M |
| Net Income | $-186.2M | $-186.2M | $111.6M | $104.6M | $2.1M |
| EBITDA | $-185.5M | $-185.5M | $112.0M | $113.4M | $3.2M |
| EPS | — | — | 0.39 | 20.13 | 0.01 |
| Gross Margin | -13.2% | -13.2% | 7.0% | 22.4% | 14.5% |
| Operating Margin | -73.9% | -73.9% | 6.4% | 21.6% | 13.8% |
| Net Margin | -73.8% | -73.8% | 6.4% | 20.7% | 1.0% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.00 | 0.02 | 0.01 |
| Current Ratio | 8.68 | 8.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-482.1M | $-482.1M | $-387.7M | $-14.1M | $-16.2M |
| Returns | |||||
| ROE | -19.8% | -19.8% | 17.3% | 72.0% | 5.2% |
| Valuation | |||||
| P/E | — | — | 5.46 | — | — |
| EV/EBITDA | — | — | 7.92 | — | — |
| P/B | 0.33 | 0.33 | 1.37 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -85.6% | -85.6% | 246.5% | 146.5% | — |
| EPS Growth | — | — | -98.1% | 165115.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-79.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.39 → n/d
Residual
-79.9%
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.