Consumer Defensive / Packaged FoodsNZSE
$0.05
+0.00 (+0.00%)
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 32% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-3.2M · quality 34.3/100
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
8/100
F
Piotroski
n/d
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
4/100
SEC 0%
Sin guardar todavía.
Market Cap
$5M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-312.7%
↓Gross Margin
N/A
•Debt/Equity
4.38
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2024–2024 · 0 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-72.9%
FCF / Net income
0.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.3M · net income $-11.3M · FCF $-3.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 |
|---|---|---|
| Income Statement | ||
| Revenue | $4.3M | $4.3M |
| Net Income | $-11.3M | $-11.3M |
| EPS | -0.41 | -0.41 |
| Net Margin | -260.2% | -260.2% |
| Balance Sheet | ||
| Debt/Equity | 4.38 | 4.38 |
| Current Ratio | 4.92 | 4.92 |
| Cash Flow | ||
| Free Cash Flow | $-3.2M | $-3.2M |
| Returns | ||
| ROE | -312.7% | -312.7% |
| Valuation | ||
| P/B | 0.37 | 0.37 |
Revenue, Net Income & Free Cash Flow ($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
-23.4%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → -0.41
Residual
-23.4%
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.