Consumer Defensive / Packaged FoodsBSE
$655.00
-12.80 (-2.00%)
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 34% · confianza 13%
FCF escenarios
weak_data · normalized FCF $-1.7M · quality 35.3/100
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
13/100
F
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
$648M
P/E
873.3x
↑EV/EBITDA
N/A
•ROE
-873.7%
↓Gross Margin
84.5%
↑Debt/Equity
5.18
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+354.4%
FCF CAGR
—
FCF margin
-63.8%
FCF / Net income
0.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.7M · net income $-3.9M · FCF $-3.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.7M | $4.7M | $49800.00 | $49800.00 | $49800.00 |
| Net Income | $-3.9M | $-3.9M | $-1.2M | $-1.4M | $-1.5M |
| EBITDA | $-3.6M | $-3.6M | $-1.1M | $-1.7M | $-1.6M |
| EPS | -3.92 | -3.92 | -1.22 | -1.44 | -1.53 |
| Gross Margin | 84.5% | 84.5% | -1174.7% | -1132.5% | -1334.9% |
| Operating Margin | -60.7% | -60.7% | -2847.2% | -3511.6% | -3206.0% |
| Net Margin | -83.1% | -83.1% | -2422.7% | -2863.7% | -3043.0% |
| Balance Sheet | |||||
| Debt/Equity | 5.18 | 5.18 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.0M | $-3.0M | $-1.4M | $-1.7M | $-563800.00 |
| Returns | |||||
| ROE | -873.7% | -873.7% | -27.9% | -25.6% | -21.7% |
| Valuation | |||||
| P/E | 873.33 | 873.33 | — | — | — |
| P/B | 1458.55 | 1458.55 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 9284.3% | 9284.3% | 0.0% | 0.0% | — |
| EPS Growth | -221.8% | -221.8% | 15.4% | 5.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+607.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.22 → -3.92
Residual
+607.4%
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.