Consumer Cyclical / Residential ConstructionBSE
$4.94
+0.23 (+4.98%)
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 20%
FCF escenarios
weak_data · normalized FCF $140500.00 · quality 46.3/100
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
23/100
D
Piotroski
0/9
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
$27M
P/E
N/A
•EV/EBITDA
N/A
•ROE
14.3%
↑Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2026 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-1.3M · FCF $-56000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | — | — | — | — | $11.0M | — |
| Net Income | $-1.3M | $-1.3M | $-911000.00 | $-2.1M | $-8.6M | — |
| EBITDA | $-186000.00 | $-186000.00 | $208000.00 | $-713000.00 | $-7.0M | — |
| EPS | — | — | -0.16 | -0.39 | -1.56 | -0.16 |
| Gross Margin | — | — | — | — | -60.3% | — |
| Operating Margin | — | — | — | — | -131.8% | — |
| Net Margin | — | — | — | — | -78.7% | — |
| Balance Sheet | ||||||
| Debt/Equity | — | — | — | — | -0.10 | 32.60 |
| Current Ratio | 0.49 | 0.49 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-56000.00 | $-56000.00 | $337000.00 | — | $-4.5M | $4.8M |
| Returns | ||||||
| ROE | 14.3% | 14.3% | — | 31.0% | 181.9% | — |
| Valuation | ||||||
| EV/EBITDA | — | — | 102.65 | — | — | — |
| P/B | — | — | — | — | — | 16.02 |
| Growth & Yield | ||||||
| EPS Growth | — | — | 59.0% | 75.0% | -875.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+35.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.16 → n/d
Residual
+35.5%
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.