Basic Materials / Other Industrial Metals & MiningOTC Markets OTCID
$1.94
+0.17 (+9.60%)
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 19%
FCF escenarios
weak_data · normalized FCF $-4.0M · quality 51.0/100
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
25/100
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
$277M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-175.5%
↓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
—
FCF / Net income
0.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-13.1M · FCF $-8.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-13.1M | $-13.1M | $-12.0M | $-5.2M | $-2.3M |
| EBITDA | $-13.0M | $-13.0M | $-4.3M | $-5.2M | $-2.3M |
| EPS | — | — | -0.21 | -0.12 | -0.07 |
| Balance Sheet | |||||
| Current Ratio | 3.89 | 3.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-8.1M | $-8.1M | $-3.2M | $-4.0M | $-1.4M |
| Returns | |||||
| ROE | -175.5% | -175.5% | -512.5% | -50.3% | -34.0% |
| Valuation | |||||
| P/B | 31.20 | 31.20 | 4.97 | 1.65 | — |
| Growth & Yield | |||||
| EPS Growth | — | — | -75.0% | -71.4% | — |
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
+1112.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.21 → n/d
Residual
+1112.5%
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.