Consumer Defensive / TobaccoNasdaqCM
$3.39
-0.01 (-0.29%)
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 33% · confianza 24%
FCF escenarios
weak_data · normalized FCF $-7.0M · quality 47.7/100
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
16/100
F
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-126.1%
↓Gross Margin
-286.2%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2018–2025 · 7 años de histórico normalizado
Revenue CAGR
-41.2%
FCF CAGR
—
FCF margin
-563.0%
FCF / Net income
0.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.4M · net income $-85.6M · FCF $-24.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||
| Revenue | $4.4M | $4.4M | $13.3M | $65.4M | $137.1M | $166.1M | $138.3M | $185.0M | $178.9M |
| Net Income | $-85.6M | $-85.6M | $-17.6M | $-32.2M | $-169.5M | $-30.6M | $-14.5M | $-28.8M | $-5.9M |
| EBITDA | $-84.7M | $-84.7M | $-10.9M | $-24.6M | $-172.4M | $-48.0M | $-46.5M | $-22.2M | $-989000.00 |
| EPS | -91.36 | -91.36 | -46790.45 | -581482.14 | -4823333.33 | -1046100.00 | -16104000.00 | — | — |
| Gross Margin | -286.2% | -286.2% | 47.3% | 27.3% | 18.2% | 20.4% | 16.5% | 16.8% | 20.0% |
| Operating Margin | -1196.4% | -1196.4% | -87.8% | -39.9% | -39.9% | -31.7% | -35.4% | -13.5% | -1.4% |
| Net Margin | -1965.1% | -1965.1% | -132.9% | -49.2% | -123.7% | -18.4% | -10.5% | -15.6% | -3.3% |
| Balance Sheet | |||||||||
| Debt/Equity | 0.00 | 0.00 | 1.35 | 0.82 | 0.51 | 0.06 | 0.52 | 0.36 | -4.37 |
| Current Ratio | 3.25 | 3.25 | — | — | — | — | — | — | — |
| Cash Flow | |||||||||
| Free Cash Flow | $-24.5M | $-24.5M | $-7.0M | $-2.8M | $-29.2M | $-41.7M | $-14.1M | $-38.9M | $-24.5M |
| Returns | |||||||||
| ROE | -126.1% | -126.1% | -274.3% | -289.2% | -434.9% | -17.5% | -96.4% | -128.6% | 53.2% |
| Valuation | |||||||||
| P/B | 0.05 | 0.05 | 0.62 | 0.16 | 0.14 | — | — | — | — |
| Growth & Yield | |||||||||
| Revenue Growth | -67.2% | -67.2% | -79.7% | -52.3% | — | 20.1% | -25.2% | 3.4% | — |
| EPS Growth | 99.8% | 99.8% | 92.0% | 87.9% | — | 93.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-90.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-46790.45 → -91.36
Residual
-90.6%
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.