Consumer Cyclical / Auto PartsNYSE
$1.33
+0.02 (+1.53%)
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 25%
FCF escenarios
weak_data · normalized FCF $-72.2M · quality 71.7/100
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
31/100
D
Piotroski
4/9
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
$491M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-34.0%
↓Gross Margin
53.8%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2025 · 5 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-291.5%
FCF / Net income
0.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.0M · net income $-73.0M · FCF $-61.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | $21.0M | $21.0M | $2.0M | — | — | — | — |
| Net Income | $-73.0M | $-73.0M | $-100.2M | $-53.4M | $-51.0M | $-31.3M | $-13.9M |
| EBITDA | $-72.3M | $-72.3M | $-100.9M | $-72.6M | $-77.0M | $-30.3M | $-12.2M |
| EPS | -0.22 | -0.22 | -0.31 | -0.17 | -0.17 | -0.51 | -0.23 |
| Gross Margin | 53.8% | 53.8% | 63.1% | — | — | — | — |
| Operating Margin | -393.4% | -393.4% | -5355.3% | — | — | — | — |
| Net Margin | -347.8% | -347.8% | -4911.0% | — | — | — | — |
| Balance Sheet | |||||||
| Debt/Equity | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | — | — |
| Current Ratio | 6.86 | 6.86 | — | — | — | — | — |
| Cash Flow | |||||||
| Free Cash Flow | $-61.2M | $-61.2M | $-78.3M | $-72.2M | $-61.2M | $-38.9M | $-12.0M |
| Returns | |||||||
| ROE | -34.0% | -34.0% | -36.0% | -14.9% | -13.0% | 35.4% | 177586.0% |
| Valuation | |||||||
| P/B | 2.05 | 2.05 | 2.60 | 1.40 | 2.26 | — | — |
| Growth & Yield | |||||||
| Revenue Growth | 929.4% | 929.4% | — | — | — | — | — |
| EPS Growth | 29.0% | 29.0% | -82.4% | 0.0% | — | -121.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+46.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.31 → -0.22
Residual
+46.3%
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.