Consumer Cyclical / RestaurantsNYSE
$8.72
-0.84 (-8.83%)
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 23%
FCF escenarios
weak_data · normalized FCF $-69.3M · quality 57.0/100
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
29/100
D
Piotroski
2/9
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
$1.0B
P/E
72.7x
↑EV/EBITDA
N/A
•ROE
-37.6%
↓Gross Margin
15.2%
↓Debt/Equity
1.00
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2025 · 5 años de histórico normalizado
Revenue CAGR
+25.2%
FCF CAGR
—
FCF margin
-18.7%
FCF / Net income
0.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $679.5M · net income $-134.1M · FCF $-127.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | $679.5M | $679.5M | $676.8M | $584.0M | $470.1M | $339.9M | $220.6M |
| Net Income | $-134.1M | $-134.1M | $-90.4M | $-113.4M | $-190.4M | $-153.2M | $-141.2M |
| EBITDA | $-61.5M | $-61.5M | $-23.2M | $-52.5M | $-142.3M | $-98.8M | $-114.7M |
| EPS | — | — | -0.79 | -1.01 | -1.73 | -5.51 | -8.80 |
| Gross Margin | 15.2% | 15.2% | 19.6% | 17.5% | 14.7% | — | — |
| Operating Margin | -16.4% | -16.4% | -12.5% | -17.9% | -35.0% | -39.5% | -64.2% |
| Net Margin | -19.7% | -19.7% | -13.4% | -19.4% | -40.5% | -45.1% | -64.0% |
| Balance Sheet | |||||||
| Debt/Equity | 1.00 | 1.00 | 0.74 | 0.63 | 0.56 | — | — |
| Current Ratio | 1.61 | 1.61 | — | — | — | — | — |
| Cash Flow | |||||||
| Free Cash Flow | $-127.0M | $-127.0M | $-48.8M | $-69.3M | $-145.4M | $-149.0M | $-138.5M |
| Returns | |||||||
| ROE | -37.6% | -37.6% | -20.3% | -23.5% | -35.2% | -23.5% | 45.9% |
| Valuation | |||||||
| P/E | 72.71 | 72.71 | — | — | — | — | — |
| P/B | 2.90 | 2.90 | 8.49 | 2.41 | 1.73 | — | — |
| Growth & Yield | |||||||
| Revenue Growth | 0.4% | 0.4% | 15.9% | 24.2% | — | 54.1% | — |
| EPS Growth | — | — | 21.8% | 41.6% | — | 37.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-35.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.79 → n/d
Residual
-35.2%
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.