Basic Materials / Agricultural InputsBSE
$27.75
+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 $17.7M · quality 52.3/100
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
19/100
F
Piotroski
7/9
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
$119M
P/E
N/A
•EV/EBITDA
25.6x
↑ROE
-15.5%
↓Gross Margin
17.7%
↓Debt/Equity
2.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-15.2%
FCF CAGR
-18.8%
FCF margin
12.6%
FCF / Net income
-1.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $140.8M · net income $-9.9M · FCF $17.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $140.8M | $140.8M | $148.1M | $267.6M | $231.2M |
| Net Income | $-9.9M | $-9.9M | $-33.3M | $2.2M | $2.3M |
| EBITDA | $10.8M | $10.8M | $-10.2M | $27.5M | $26.9M |
| EPS | -2.31 | -2.31 | -7.75 | 0.52 | 0.53 |
| Gross Margin | 17.7% | 17.7% | 12.2% | 33.0% | 34.2% |
| Operating Margin | -10.3% | -10.3% | -24.0% | 9.2% | 5.7% |
| Net Margin | -7.0% | -7.0% | -22.5% | 0.8% | 1.0% |
| Balance Sheet | |||||
| Debt/Equity | 2.47 | 2.47 | 2.47 | 1.83 | 2.03 |
| Cash Flow | |||||
| Free Cash Flow | $17.7M | $17.7M | $30.7M | $14.2M | $33.0M |
| Returns | |||||
| ROE | -15.5% | -15.5% | -45.3% | 2.1% | 2.2% |
| Valuation | |||||
| P/E | — | — | — | 73.04 | 41.13 |
| EV/EBITDA | 25.55 | 25.55 | — | 12.99 | 11.32 |
| P/B | 1.87 | 1.87 | 2.12 | 1.54 | 0.90 |
| Growth & Yield | |||||
| Revenue Growth | -4.9% | -4.9% | -44.7% | 15.7% | — |
| EPS Growth | 70.2% | 70.2% | -1590.4% | -1.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-8.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-7.75 → -2.31
Residual
-8.7%
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.