Consumer Cyclical / Internet RetailBSE
$44.10
-0.90 (-2.00%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-1.1M · quality 65.0/100
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
42/100
C
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
$3.1B
P/E
71.1x
↑EV/EBITDA
392.7x
↑ROE
-16.1%
↓Gross Margin
6.3%
↓Debt/Equity
-1.18
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+229.8%
FCF CAGR
—
FCF margin
-0.3%
FCF / Net income
-0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $60.4M · net income $2.4M · FCF $-171000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $60.4M | $60.4M | — | — | $1.7M |
| Net Income | $2.4M | $2.4M | $-1.3M | $-2.4M | $53000.00 |
| EBITDA | $2.4M | $2.4M | $-1.3M | $-2.5M | $82000.00 |
| EPS | 0.11 | 0.11 | -0.06 | -0.11 | 0.00 |
| Gross Margin | 6.3% | 6.3% | — | — | 100.0% |
| Operating Margin | 4.0% | 4.0% | — | — | 4.0% |
| Net Margin | 4.0% | 4.0% | — | — | 3.1% |
| Balance Sheet | |||||
| Debt/Equity | -1.18 | -1.18 | -1.02 | -1.10 | -1.43 |
| Cash Flow | |||||
| Free Cash Flow | $-171000.00 | $-171000.00 | $-1.1M | $-3.6M | $-5.5M |
| Returns | |||||
| ROE | -16.1% | -16.1% | 7.3% | 14.7% | -0.4% |
| Valuation | |||||
| P/E | 71.13 | 71.13 | — | — | — |
| EV/EBITDA | 392.66 | 392.66 | — | — | — |
| Growth & Yield | |||||
| EPS Growth | 283.3% | 283.3% | 45.5% | -4521.2% | — |
| Dividend Yield | 0.4% | 0.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
228.9%
EPS terminal req.
$3.91
Spread vs growth
54.4%
5Y implied EPS CAGR
112.2%
EPS terminal req.
$4.73
Spread vs growth
171.1%
10Y implied EPS CAGR
52.8%
EPS terminal req.
$7.63
Spread vs growth
230.5%
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
+796.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → 0.11
Residual
+796.3%
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.