Consumer Cyclical / Internet RetailNasdaqCM
$21.08
+2.10 (+11.12%)
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 22%
FCF escenarios
weak_data · normalized FCF $-29.7M · quality 44.0/100
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
27/100
D
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
$442M
P/E
81.1x
↑EV/EBITDA
66.2x
↑ROE
-3.0%
↓Gross Margin
11.7%
↓Debt/Equity
0.39
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+33.2%
FCF CAGR
—
FCF margin
-2.1%
FCF / Net income
6.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.44B · net income $-4.9M · FCF $-29.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $1.44B | $1.44B | $1.24B | $1.50B | $1.72B | $21.4M | $21.6M | $19.6M |
| Net Income | $-4.9M | $-4.9M | $-43.3M | $-59.0M | $-57.4M | $3.2M | $3.1M | $4.5M |
| EBITDA | $5.7M | $5.7M | $-33.0M | $-45.7M | $-31.6M | $4.9M | $4.1M | $5.5M |
| EPS | -0.24 | -0.24 | -2.25 | -3.12 | -3.05 | 112.00 | 110.40 | 174.40 |
| Gross Margin | 11.7% | 11.7% | 10.6% | 11.2% | 12.6% | 38.0% | 36.7% | 38.9% |
| Operating Margin | -0.7% | -0.7% | -4.2% | -4.7% | -2.9% | 20.5% | 16.7% | 26.2% |
| Net Margin | -0.3% | -0.3% | -3.5% | -3.9% | -3.3% | 15.0% | 14.3% | 23.2% |
| Balance Sheet | ||||||||
| Debt/Equity | 0.39 | 0.39 | 0.69 | 0.70 | 0.62 | — | — | — |
| Current Ratio | 1.41 | 1.41 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $-29.7M | $-29.7M | $-4.4M | $-34.1M | $11.3M | — | — | — |
| Returns | ||||||||
| ROE | -3.0% | -3.0% | -40.8% | -45.5% | -37.0% | 9.8% | 10.8% | 18.6% |
| Valuation | ||||||||
| P/E | 81.07 | 81.07 | — | — | — | — | — | — |
| EV/EBITDA | 66.20 | 66.20 | — | — | — | — | — | — |
| P/B | 2.64 | 2.64 | 1.75 | 3.39 | 3.25 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | 16.9% | 16.9% | -17.5% | -13.0% | — | -1.2% | 10.4% | — |
| EPS Growth | 89.3% | 89.3% | 27.9% | -2.3% | — | 1.4% | -36.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+293.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.25 → -0.24
Residual
+293.0%
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.