Basic Materials / Lumber & Wood ProductionToronto
$10.84
+0.13 (+1.21%)
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 18%
FCF escenarios
weak_data · normalized FCF $-45.7M · quality 43.0/100
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
27/100
D
Piotroski
4/9
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
$713M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-27.2%
↓Gross Margin
6.6%
↓Debt/Equity
0.69
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-15.1%
FCF CAGR
—
FCF margin
-1.6%
FCF / Net income
0.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.81B · net income $-344.4M · FCF $-45.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.81B | $2.81B | $3.02B | $3.32B | $4.58B |
| Net Income | $-344.4M | $-344.4M | $-304.3M | $-266.8M | $598.2M |
| EBITDA | $-176.6M | $-176.6M | $-62.0M | $-59.0M | $1.03B |
| EPS | — | — | -5.91 | -5.19 | 10.86 |
| Gross Margin | 6.6% | 6.6% | 3.7% | 4.7% | 26.2% |
| Operating Margin | -11.7% | -11.7% | -6.6% | -5.8% | 18.8% |
| Net Margin | -12.3% | -12.3% | -10.1% | -8.0% | 13.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.69 | 0.69 | 0.62 | 0.54 | 0.41 |
| Current Ratio | 2.12 | 2.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-45.7M | $-45.7M | $70.2M | $-79.6M | $426.9M |
| Returns | |||||
| ROE | -27.2% | -27.2% | -19.9% | -15.4% | 29.5% |
| Valuation | |||||
| P/E | — | — | — | — | 2.03 |
| EV/EBITDA | — | — | — | — | 1.90 |
| P/B | 0.56 | 0.56 | 0.59 | 0.70 | 0.60 |
| Growth & Yield | |||||
| Revenue Growth | -7.2% | -7.2% | -8.8% | -27.7% | — |
| EPS Growth | — | — | -13.9% | -147.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-13.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-5.91 → n/d
Residual
-13.2%
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.