Basic Materials / Building MaterialsBSE
$24.25
+0.00 (+0.00%)
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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $-1.7M · quality 41.7/100
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
9/100
F
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
$170M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.1%
↑Gross Margin
1.0%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-50.0%
FCF CAGR
—
FCF margin
4.8%
FCF / Net income
-0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.2M · net income $-493668.0 · FCF $205060.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.2M | $4.2M | $4.3M | — | $33.9M |
| Net Income | $-493668.00 | $-493668.00 | $-146801.00 | $-2.4M | $5.2M |
| EBITDA | $-5.1M | $-5.1M | $-4.3M | $-681603.00 | $11.0M |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | 0.01 |
| Gross Margin | 1.0% | 1.0% | 0.6% | — | 19.0% |
| Operating Margin | -121.1% | -121.1% | -103.5% | — | 3.2% |
| Net Margin | -11.6% | -11.6% | -3.4% | — | 15.5% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.65 |
| Cash Flow | |||||
| Free Cash Flow | $205060.00 | $205060.00 | $-1.7M | $-92.4M | $-46.4M |
| Returns | |||||
| ROE | -0.1% | -0.1% | -0.2% | -2.5% | 5.3% |
| Valuation | |||||
| P/E | — | — | — | — | 2020.00 |
| EV/EBITDA | — | — | — | — | 961.43 |
| P/B | 44.02 | 44.02 | 111.29 | 99.24 | 108.46 |
| Growth & Yield | |||||
| Revenue Growth | -0.6% | -0.6% | — | — | — |
| EPS Growth | -250.0% | -250.0% | 94.3% | -146.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-0.2%
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.