Consumer Cyclical / Furnishings, Fixtures & AppliancesBSE
$0.50
-0.02 (-3.92%)
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 21%
FCF escenarios
weak_data · normalized FCF $-29.8M · quality 60.3/100
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
26/100
D
Piotroski
2/9
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
$128M
P/E
16.7x
↓EV/EBITDA
18.4x
↑ROE
1.6%
↓Gross Margin
N/A
•Debt/Equity
0.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
-4.50x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $6.6M · FCF $-29.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | $390000.00 | $60.3M |
| Net Income | $6.6M | $6.6M | $5.9M | $3.9M | $-184.4M |
| EBITDA | $10.0M | $10.0M | $11.4M | $25.1M | $-194.6M |
| EPS | — | — | 0.02 | 0.01 | -1.10 |
| Gross Margin | — | — | — | 9.5% | -0.7% |
| Operating Margin | — | — | — | -732.1% | -15.1% |
| Net Margin | — | — | — | 1011.0% | -305.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.15 | 0.15 | 0.14 | 0.14 | 0.42 |
| Cash Flow | |||||
| Free Cash Flow | $-29.8M | $-29.8M | $-32.8M | $59.4M | $-116.2M |
| Returns | |||||
| ROE | 1.6% | 1.6% | 1.5% | 1.0% | -83.9% |
| Valuation | |||||
| P/E | 16.67 | 16.67 | 46.50 | — | — |
| EV/EBITDA | 18.43 | 18.43 | 29.17 | — | — |
| P/B | 0.31 | 0.31 | 0.69 | — | — |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | -99.4% | — |
| EPS Growth | — | — | 100.0% | 100.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-46.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → n/d
Residual
-46.2%
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.