Consumer Cyclical / Auto PartsNYSE American
$6.25
-0.74 (-10.59%)
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 25%
FCF escenarios
weak_data · normalized FCF $-73.3M · quality 57.0/100
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
45/100
C
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
$1.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-29.8%
↓Gross Margin
4.9%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2018–2025 · 7 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-2022.7%
FCF / Net income
1.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.5M · net income $-57.2M · FCF $-70.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||
| Revenue | $3.5M | $3.5M | $1.5M | $672000.00 | $2.1M | $200000.00 | $0.00 | $0.00 | — |
| Net Income | $-57.2M | $-57.2M | $-52.0M | $-123.5M | $-153.4M | $-96.0M | $324.1M | $-14.1M | — |
| EBITDA | $-59.1M | $-59.1M | $-58.1M | $-122.4M | $-157.8M | $-95.2M | $-21.3M | $-11.0M | — |
| EPS | -0.33 | -0.33 | -0.30 | -0.68 | -0.87 | -0.56 | -0.35 | -0.16 | — |
| Gross Margin | 4.9% | 4.9% | 6.2% | -155.4% | -316.8% | -1268.5% | — | — | — |
| Operating Margin | -1872.1% | -1872.1% | -4061.8% | -18734.4% | -7551.3% | -48048.5% | — | — | — |
| Net Margin | -1645.7% | -1645.7% | -3449.2% | -18379.5% | -7281.9% | -48024.0% | — | — | — |
| Balance Sheet | |||||||||
| Debt/Equity | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | — | — | — | — |
| Current Ratio | 10.09 | 10.09 | — | — | — | — | — | — | — |
| Cash Flow | |||||||||
| Free Cash Flow | $-70.3M | $-70.3M | $-73.3M | $-124.4M | $-134.2M | $-82.9M | $-23.3M | $-11.4M | — |
| Returns | |||||||||
| ROE | -29.8% | -29.8% | -21.3% | -40.3% | -36.2% | -17.3% | 50.6% | 78.1% | — |
| Valuation | |||||||||
| P/B | 5.71 | 5.71 | 1.85 | 0.55 | 0.95 | — | — | — | — |
| Growth & Yield | |||||||||
| Revenue Growth | 130.3% | 130.3% | 124.6% | -68.1% | — | — | — | — | — |
| EPS Growth | -10.0% | -10.0% | 55.9% | 21.8% | — | -60.0% | -118.7% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+305.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.30 → -0.33
Residual
+305.8%
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.