Industrials / Building Products & EquipmentBSE
$38.08
-2.00 (-4.99%)
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 15%
FCF escenarios
weak_data · normalized FCF $789000.00 · quality 29.3/100
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
15/100
F
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
$989M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-3.6%
↓Gross Margin
-76.3%
↓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
-84.8%
FCF CAGR
—
FCF margin
-4800.2%
FCF / Net income
5.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $468000.0 · net income $-3.9M · FCF $-22.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $468000.00 | $468000.00 | $20.4M | $69.0M | $133.9M |
| Net Income | $-3.9M | $-3.9M | $68.6M | $-61.4M | $-7.8M |
| EBITDA | $-3.4M | $-3.4M | $95.3M | $-39.7M | $14.2M |
| EPS | — | — | 2.64 | -2.37 | -0.30 |
| Gross Margin | -76.3% | -76.3% | -790.5% | 19.9% | 44.5% |
| Operating Margin | -3735.3% | -3735.3% | -1069.1% | -62.4% | 3.2% |
| Net Margin | -842.9% | -842.9% | 336.8% | -89.1% | -5.8% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 4.09 | 1.99 |
| Current Ratio | 197.72 | 197.72 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-22.5M | $-22.5M | $789000.00 | $34.5M | $-204000.00 |
| Returns | |||||
| ROE | -3.6% | -3.6% | 59.4% | -123.8% | -7.0% |
| Valuation | |||||
| P/E | — | — | 1.67 | — | — |
| EV/EBITDA | — | — | 0.18 | — | 20.91 |
| P/B | 9.03 | 9.03 | 0.99 | 1.93 | 0.70 |
| Growth & Yield | |||||
| Revenue Growth | -97.7% | -97.7% | -70.5% | -48.5% | — |
| EPS Growth | — | — | 211.4% | -690.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+529.4%
Start / end P/E
n/dx → n/dx
EPS bridge
2.64 → n/d
Residual
+529.4%
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.