Consumer Cyclical / Auto PartsMilan
$0.76
+0.03 (+4.67%)
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 35% · confianza 11%
FCF escenarios
weak_data · normalized FCF $-3.1M · quality 31.0/100
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
4/100
F
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$33M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-54.2%
↓Gross Margin
18.9%
↓Debt/Equity
2.04
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2023 · 2 años de histórico normalizado
Revenue CAGR
+12.2%
FCF CAGR
—
FCF margin
-5.6%
FCF / Net income
0.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $304.8M · net income $-35.2M · FCF $-16.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $304.8M | $304.8M | $307.0M | $242.0M |
| Net Income | $-35.2M | $-35.2M | $-14.3M | $-1.0M |
| EBITDA | $-3.0M | $-3.0M | $8.4M | $20.4M |
| EPS | -1.56 | -1.56 | -0.64 | -0.08 |
| Gross Margin | 18.9% | 18.9% | 20.6% | 20.1% |
| Operating Margin | -5.1% | -5.1% | -1.8% | -0.8% |
| Net Margin | -11.5% | -11.5% | -4.7% | -0.4% |
| Balance Sheet | ||||
| Debt/Equity | 2.04 | 2.04 | 1.26 | 2.30 |
| Current Ratio | 1.17 | 1.17 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-16.9M | $-16.9M | $-3.1M | $-1.6M |
| Returns | ||||
| ROE | -54.2% | -54.2% | -14.3% | -1.9% |
| Valuation | ||||
| EV/EBITDA | — | — | 23.10 | 9.63 |
| P/B | 0.26 | 0.26 | 1.30 | 1.78 |
| Growth & Yield | ||||
| Revenue Growth | -0.7% | -0.7% | 26.8% | — |
| EPS Growth | -146.1% | -146.1% | -653.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-37.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.64 → -1.56
Residual
-37.1%
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.