Unknown / UnknownParis
$24.10
+0.30 (+1.26%)
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 15%
FCF escenarios
weak_data · normalized FCF $7.3M · quality 33.0/100
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
5/100
F
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
$879M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-5.2%
↓Gross Margin
N/A
•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
—
FCF CAGR
—
FCF margin
-9.9%
FCF / Net income
-0.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-74.0M · net income $-61.5M · FCF $7.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-74.0M | $-74.0M | $20.8M | $37.1M | $-19.8M |
| Net Income | $-61.5M | $-61.5M | $18.8M | $28.3M | $-26.9M |
| EPS | — | — | — | 0.77 | -0.74 |
| Net Margin | 83.0% | 83.0% | 90.2% | 76.1% | 135.9% |
| Cash Flow | |||||
| Free Cash Flow | $7.3M | $7.3M | $61.5M | $-92.8M | $-28.6M |
| Returns | |||||
| ROE | -5.2% | -5.2% | 1.5% | 2.2% | -2.1% |
| Valuation | |||||
| P/E | — | — | — | 30.91 | — |
| P/B | 0.75 | 0.75 | 0.64 | 0.67 | 0.73 |
| Growth & Yield | |||||
| Revenue Growth | -456.0% | -456.0% | -44.0% | 287.3% | — |
| EPS Growth | — | — | — | 204.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
-14.5%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-14.5%
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.