Consumer Cyclical / RestaurantsNasdaqGM
$48.66
-3.34 (-6.42%)
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 25%
FCF escenarios
weak_data · normalized FCF $-23.6M · quality 56.3/100
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
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$591M
P/E
N/A
•EV/EBITDA
56.7x
↑ROE
-0.8%
↓Gross Margin
11.8%
↓Debt/Equity
0.74
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2018–2025 · 7 años de histórico normalizado
Revenue CAGR
+27.5%
FCF CAGR
—
FCF margin
-8.4%
FCF / Net income
12.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $282.8M · net income $-1.9M · FCF $-23.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||
| Revenue | $282.8M | $282.8M | $237.9M | $187.4M | $141.1M | $64.9M | $45.2M | $64.2M | $51.7M |
| Net Income | $-1.9M | $-1.9M | $-8.8M | $1.5M | $-764000.00 | $-10.3M | $-17.4M | $1.5M | $1.7M |
| EBITDA | $12.4M | $12.4M | $3.2M | $9.6M | $5.0M | $-5.5M | $-13.3M | $3.8M | $3.5M |
| EPS | -0.16 | -0.16 | -0.79 | 0.14 | -0.08 | -1.21 | -2.08 | 0.26 | 0.34 |
| Gross Margin | 11.8% | 11.8% | 12.4% | 15.4% | 15.5% | — | — | — | — |
| Operating Margin | -1.7% | -1.7% | -4.2% | 0.2% | -0.5% | -15.4% | -36.5% | 2.6% | 3.6% |
| Net Margin | -0.7% | -0.7% | -3.7% | 0.8% | -0.5% | -15.9% | -38.4% | 2.3% | 3.4% |
| Balance Sheet | |||||||||
| Debt/Equity | 0.74 | 0.74 | 0.87 | 0.73 | 0.97 | — | — | — | — |
| Current Ratio | 1.46 | 1.46 | — | — | — | — | — | — | — |
| Cash Flow | |||||||||
| Free Cash Flow | $-23.6M | $-23.6M | $-28.9M | $-22.7M | $-4.0M | $-21.2M | $-27.4M | $-4.7M | $-1.8M |
| Returns | |||||||||
| ROE | -0.8% | -0.8% | -5.4% | 0.9% | -0.8% | -11.3% | -38.0% | 2.3% | 8.1% |
| Valuation | |||||||||
| P/E | — | — | — | 619.00 | — | — | — | — | — |
| EV/EBITDA | 56.70 | 56.70 | 246.60 | 100.85 | 158.46 | — | — | — | — |
| P/B | 2.51 | 2.51 | 4.29 | 5.60 | 7.92 | — | — | — | — |
| Growth & Yield | |||||||||
| Revenue Growth | 18.9% | 18.9% | 26.9% | 32.8% | — | 43.7% | -29.7% | 24.2% | — |
| EPS Growth | 79.8% | 79.8% | -664.3% | 275.0% | — | 41.8% | -900.0% | -23.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-27.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.79 → -0.16
Residual
-27.1%
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.