Consumer Cyclical / Auto PartsNasdaqCM
$1.46
-0.09 (-5.81%)
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 33% · confianza 24%
FCF escenarios
weak_data · normalized FCF $-24.9M · quality 47.7/100
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
17/100
F
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$486M
P/E
N/A
•EV/EBITDA
215.9x
↑ROE
-7.1%
↓Gross Margin
28.6%
↓Debt/Equity
0.94
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2018–2025 · 7 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
13.1%
FCF / Net income
-1.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $427.5M · net income $-29.2M · FCF $56.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||
| Revenue | $427.5M | $427.5M | $379.8M | $306.6M | $204.5M | $152.0M | $107.5M | $76.4M | — |
| Net Income | $-29.2M | $-29.2M | $-195.5M | $-106.3M | $-158.2M | $-206.5M | $-2.4M | $3.4M | — |
| EBITDA | $3.5M | $3.5M | $-154.9M | $-80.8M | $-134.5M | — | — | — | — |
| EPS | -0.09 | -0.09 | -0.61 | -0.34 | -0.52 | -1.26 | -0.82 | -0.07 | — |
| Gross Margin | 28.6% | 28.6% | 31.5% | 18.7% | 4.4% | -28.1% | 15.9% | -0.3% | — |
| Operating Margin | 2.6% | 2.6% | -6.0% | -34.6% | -77.3% | -127.7% | -27.1% | -70.5% | — |
| Net Margin | -6.8% | -6.8% | -51.5% | -34.7% | -77.4% | -135.9% | -2.3% | 4.4% | — |
| Balance Sheet | |||||||||
| Debt/Equity | 0.94 | 0.94 | 0.85 | 0.36 | 0.29 | — | — | — | — |
| Current Ratio | 0.96 | 0.96 | — | — | — | — | — | — | — |
| Cash Flow | |||||||||
| Free Cash Flow | $56.1M | $56.1M | $-24.9M | $-262.1M | $-204.8M | $-132.9M | $-3.1M | $-6.9M | — |
| Returns | |||||||||
| ROE | -7.1% | -7.1% | -50.4% | -18.8% | -25.8% | — | -48.5% | -1.1% | — |
| Valuation | |||||||||
| EV/EBITDA | 215.86 | 215.86 | — | — | — | — | — | — | — |
| P/B | 1.15 | 1.15 | 1.96 | 0.71 | 0.77 | — | — | — | — |
| Growth & Yield | |||||||||
| Revenue Growth | 12.6% | 12.6% | 23.9% | 49.9% | — | 41.3% | 40.7% | — | — |
| EPS Growth | 85.2% | 85.2% | -79.4% | 34.6% | — | -53.7% | -1071.4% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-59.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.61 → -0.09
Residual
-59.3%
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.