Basic Materials / Agricultural InputsBSE
$3.80
+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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $435.2M · quality 44.7/100
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
34/100
D
Piotroski
3/9
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
$2.3B
P/E
0.1x
↓EV/EBITDA
0.1x
↓ROE
-261.8%
↓Gross Margin
46.7%
↑Debt/Equity
-0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-36.1%
FCF CAGR
—
FCF margin
-30.0%
FCF / Net income
-0.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.03B · net income $24.25B · FCF $-2.11B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.03B | $7.03B | $47.65B | $56.41B | $26.92B |
| Net Income | $24.25B | $24.25B | $-12.84B | $-9.00B | $-6.89B |
| EBITDA | $24.56B | $24.56B | $-8.69B | $-7.09B | $-3.17B |
| EPS | 40.55 | 40.55 | -21.47 | -15.05 | -11.52 |
| Gross Margin | 46.7% | 46.7% | 48.2% | 49.6% | 49.7% |
| Operating Margin | -1.1% | -1.1% | -4.3% | 0.1% | -9.9% |
| Net Margin | 344.9% | 344.9% | -26.9% | -16.0% | -25.6% |
| Balance Sheet | |||||
| Debt/Equity | -0.02 | -0.02 | -0.97 | -1.37 | -2.18 |
| Cash Flow | |||||
| Free Cash Flow | $-2.11B | $-2.11B | $435.2M | $2.41B | $643.1M |
| Returns | |||||
| ROE | -261.8% | -261.8% | 38.3% | 43.5% | 58.8% |
| Valuation | |||||
| P/E | 0.09 | 0.09 | — | — | — |
| EV/EBITDA | 0.07 | 0.07 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -85.2% | -85.2% | -15.5% | 109.5% | — |
| EPS Growth | 288.8% | 288.8% | -42.7% | -30.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-79.7%
EPS terminal req.
$0.34
Spread vs growth
368.6%
5Y implied EPS CAGR
-60.1%
EPS terminal req.
$0.41
Spread vs growth
349.0%
10Y implied EPS CAGR
-33.8%
EPS terminal req.
$0.66
Spread vs growth
322.6%
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
-28.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-21.47 → 40.55
Residual
-28.8%
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.