Basic Materials / Agricultural InputsBSE
$159.00
-0.80 (-0.50%)
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 23%
FCF escenarios
weak_data · normalized FCF $-323.6M · quality 68.0/100
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
23/100
D
Piotroski
2/9
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
$17.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.0%
↓Gross Margin
15.6%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+111.7%
FCF CAGR
—
FCF margin
-197.5%
FCF / Net income
10.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $832.7M · net income $-161.7M · FCF $-1.64B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $832.7M | $832.7M | $129.1M | $94.6M | $87.7M |
| Net Income | $-161.7M | $-161.7M | $316.9M | $-197.7M | $-109.9M |
| EBITDA | $-143.9M | $-143.9M | $432.8M | $-83.1M | $-10.8M |
| EPS | -1.74 | -1.74 | 26.27 | -15.05 | -5.75 |
| Gross Margin | 15.6% | 15.6% | 28.2% | 44.1% | 12.7% |
| Operating Margin | -19.8% | -19.8% | -151.9% | -72.3% | -42.6% |
| Net Margin | -19.4% | -19.4% | 245.5% | -209.1% | -125.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 4.27 | -1.53 | -2.26 |
| Cash Flow | |||||
| Free Cash Flow | $-1.64B | $-1.64B | $-323.6M | $8.9M | $-221.9M |
| Returns | |||||
| ROE | -9.0% | -9.0% | 406.1% | 41.6% | 39.8% |
| Valuation | |||||
| P/E | — | — | 0.08 | — | — |
| EV/EBITDA | — | — | 0.81 | — | — |
| P/B | 8.17 | 8.17 | 0.32 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 545.0% | 545.0% | 36.5% | 7.8% | — |
| EPS Growth | -106.6% | -106.6% | 274.6% | -161.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-59.7%
Start / end P/E
n/dx → n/dx
EPS bridge
26.27 → -1.74
Residual
-59.7%
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.