Consumer Cyclical / Specialty RetailParis
$0.23
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 66.0/100
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
35/100
D
Piotroski
5/9
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
$162M
P/E
N/A
•EV/EBITDA
34.3x
↑ROE
0.3%
↓Gross Margin
40.3%
↑Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+55.8%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $23.6M · net income $39161.6 · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $23.6M | $23.6M | $6.7M | $5.0M | $6.2M |
| Net Income | $39161.58 | $39161.58 | $13044.82 | $11726.20 | $81331.67 |
| EBITDA | $4.8M | $4.8M | $421414.07 | $995054.66 | $1.1M |
| EPS | — | — | 0.01 | 0.01 | 0.06 |
| Gross Margin | 40.3% | 40.3% | 18.9% | 54.3% | 50.8% |
| Operating Margin | 4.1% | 4.1% | -0.3% | 7.1% | 5.3% |
| Net Margin | 0.2% | 0.2% | 0.2% | 0.2% | 1.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.31 | 0.31 | 0.08 |
| Returns | |||||
| ROE | 0.3% | 0.3% | 0.2% | 0.1% | 1.0% |
| Valuation | |||||
| P/E | — | — | 406.80 | 492.15 | 151.54 |
| EV/EBITDA | 34.27 | 34.27 | 18.40 | 11.20 | — |
| P/B | 11.04 | 11.04 | 0.66 | 1.08 | — |
| Growth & Yield | |||||
| Revenue Growth | 249.6% | 249.6% | 34.6% | -19.6% | — |
| EPS Growth | — | — | -25.8% | -85.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-87.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
-87.3%
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.