Consumer Cyclical / Internet RetailNYSE
$7.17
-0.09 (-1.24%)
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 21%
FCF escenarios
weak_data · normalized FCF $-60.9M · quality 60.7/100
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
22/100
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
$888M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-234.3%
↓Gross Margin
53.9%
↑Debt/Equity
0.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.4%
FCF CAGR
—
FCF margin
-27.8%
FCF / Net income
0.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $188.9M · net income $-61.6M · FCF $-52.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $188.9M | $188.9M | $167.5M | $186.4M | $203.3M |
| Net Income | $-61.6M | $-61.6M | $-99.1M | $-104.2M | $-238.2M |
| EBITDA | $-49.4M | $-49.4M | $-86.4M | $-86.6M | $-192.8M |
| EPS | -0.50 | -0.50 | -0.81 | -1.03 | -2.36 |
| Gross Margin | 53.9% | 53.9% | 59.4% | 57.5% | 58.1% |
| Operating Margin | -32.8% | -32.8% | -38.4% | -38.9% | -94.0% |
| Net Margin | -32.6% | -32.6% | -59.2% | -55.9% | -117.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.45 | 0.45 | 0.13 | 0.09 | 0.08 |
| Current Ratio | 1.02 | 1.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-52.6M | $-52.6M | $-60.9M | $-75.2M | $-251.3M |
| Returns | |||||
| ROE | -234.3% | -234.3% | -114.2% | -150.4% | -136.4% |
| Valuation | |||||
| P/B | 33.70 | 33.70 | 5.57 | 4.92 | 1.95 |
| Growth & Yield | |||||
| Revenue Growth | 12.8% | 12.8% | -10.1% | -8.3% | — |
| EPS Growth | 38.2% | 38.2% | 21.4% | 56.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+114.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.81 → -0.50
Residual
+114.7%
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.