Basic Materials / Building MaterialsBSE
$42.67
+1.90 (+4.42%)
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 $-13.8M · quality 43.3/100
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
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
$869M
P/E
N/A
•EV/EBITDA
N/A
•ROE
14.8%
↑Gross Margin
33.9%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+14.3%
FCF CAGR
—
FCF margin
-88.8%
FCF / Net income
0.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $15.8M · net income $-48.5M · FCF $-14.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $15.8M | $15.8M | $9.5M | $12.8M | $10.6M |
| Net Income | $-48.5M | $-48.5M | $-220.2M | $-65.0M | $-17.9M |
| EBITDA | $-40.1M | $-40.1M | $-213.4M | $-2.5M | $-12.5M |
| EPS | — | — | -10.81 | -3.19 | -0.88 |
| Gross Margin | 33.9% | 33.9% | 60.9% | 28.5% | 10.6% |
| Operating Margin | -338.2% | -338.2% | -2327.5% | -150.0% | -182.9% |
| Net Margin | -306.7% | -306.7% | -2329.4% | -507.1% | -169.6% |
| Balance Sheet | |||||
| Debt/Equity | — | — | -0.58 | -2.50 | 24.71 |
| Current Ratio | 0.21 | 0.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-14.0M | $-14.0M | $-13.8M | $-3.4M | $-3.0M |
| Returns | |||||
| ROE | 14.8% | 14.8% | 78.8% | 109.7% | -312.0% |
| Valuation | |||||
| P/B | — | — | — | — | 130.78 |
| Growth & Yield | |||||
| Revenue Growth | 67.4% | 67.4% | -26.2% | 21.0% | — |
| EPS Growth | — | — | -238.9% | -262.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+7.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-10.81 → n/d
Residual
+7.9%
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.