Basic Materials / Other Industrial Metals & MiningASX
$0.17
+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 $-3.2M · 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
13/100
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
$31M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-36.8%
↓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
-3555.6%
FCF / Net income
0.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $110000.0 · net income $-4.7M · FCF $-3.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $110000.00 | $110000.00 | — | — | — |
| Net Income | $-4.7M | $-4.7M | $-952132.00 | $-1.2M | $-3.4M |
| EBITDA | $-5.1M | $-5.1M | $-891504.00 | $-1.1M | $-3.4M |
| EPS | -0.04 | -0.04 | -0.01 | -0.02 | -0.22 |
| Gross Margin | 100.0% | 100.0% | — | — | — |
| Operating Margin | -4629.3% | -4629.3% | — | — | — |
| Net Margin | -4231.9% | -4231.9% | — | — | — |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.01 | 0.02 |
| Current Ratio | 9.28 | 9.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.9M | $-3.9M | $-2.3M | $-3.2M | $-1.1M |
| Returns | |||||
| ROE | -36.8% | -36.8% | -14.9% | -29.8% | -68.7% |
| Valuation | |||||
| P/B | 1.54 | 1.54 | 0.97 | 3.05 | 2.11 |
| Growth & Yield | |||||
| EPS Growth | -190.7% | -190.7% | 33.3% | 90.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+97.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.04
Residual
+97.7%
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.