Consumer Cyclical / Internet RetailNYSE American
$14.17
-1.48 (-9.45%)
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 14%
FCF escenarios
weak_data · normalized FCF $-1.3M · quality 28.0/100
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
28/100
D
Piotroski
0/9
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
$3M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.4%
↓Gross Margin
73.5%
↑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
-40.3%
FCF CAGR
—
FCF margin
-13682.1%
FCF / Net income
72.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $725781.0 · net income $-1.4M · FCF $-99.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $725781.00 | $725781.00 | $740701.00 | $2.2M | $3.4M |
| Net Income | $-1.4M | $-1.4M | $6.3M | $5.2M | $-10.4M |
| EBITDA | $-1.1M | $-1.1M | $6.0M | $-1.6M | $-9.4M |
| EPS | -0.16 | -0.16 | 1.53 | 4.19 | -20.88 |
| Gross Margin | 73.5% | 73.5% | 74.1% | 74.2% | 77.0% |
| Operating Margin | -148.1% | -148.1% | -122.4% | -40.7% | -2.6% |
| Net Margin | -187.7% | -187.7% | 850.1% | 241.6% | -304.2% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.03 |
| Current Ratio | 17.13 | 17.13 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-99.3M | $-99.3M | $-1.3M | $-316951.00 | $4.1M |
| Returns | |||||
| ROE | -1.4% | -1.4% | 7.8% | 8.6% | -19.8% |
| Valuation | |||||
| P/E | — | — | 2.18 | 2.30 | — |
| EV/EBITDA | — | — | -11.50 | — | — |
| P/B | 1.23 | 1.23 | 0.17 | 0.20 | 0.30 |
| Growth & Yield | |||||
| Revenue Growth | -2.0% | -2.0% | -65.6% | -36.7% | — |
| EPS Growth | -110.5% | -110.5% | -63.5% | 120.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+478.4%
Start / end P/E
n/dx → n/dx
EPS bridge
1.53 → -0.16
Residual
+478.4%
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.