Consumer Defensive / Farm ProductsNSE
$6.51
-0.09 (-1.36%)
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 19%
FCF escenarios
weak_data · normalized FCF $-10.8M · quality 51.3/100
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
12/100
F
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
$72M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-24.3%
↓Gross Margin
-9.9%
↓Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-50.4%
FCF CAGR
—
FCF margin
-9.3%
FCF / Net income
0.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $238.4M · net income $-27.9M · FCF $-22.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $238.4M | $238.4M | $106.6M | $1.47B | $1.96B |
| Net Income | $-27.9M | $-27.9M | $-15.3M | $-169.0M | $31.0M |
| EBITDA | $-33.9M | $-33.9M | $-16.7M | $-183.9M | $89.8M |
| EPS | -2.51 | -2.51 | -1.38 | -15.22 | 2.79 |
| Gross Margin | -9.9% | -9.9% | -0.2% | -3.7% | 3.2% |
| Operating Margin | -19.4% | -19.4% | -24.8% | -6.4% | 2.5% |
| Net Margin | -11.7% | -11.7% | -14.3% | -11.5% | 1.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.08 | 0.10 | 0.46 |
| Cash Flow | |||||
| Free Cash Flow | $-22.2M | $-22.2M | $-10.8M | $21.5M | $164.7M |
| Returns | |||||
| ROE | -24.3% | -24.3% | -10.9% | -109.1% | 9.6% |
| Valuation | |||||
| P/E | — | — | — | — | 9.03 |
| EV/EBITDA | — | — | — | — | 4.69 |
| P/B | 0.63 | 0.63 | 1.36 | 1.10 | 0.86 |
| Growth & Yield | |||||
| Revenue Growth | 123.6% | 123.6% | -92.8% | -24.8% | — |
| EPS Growth | -81.9% | -81.9% | 90.9% | -645.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-65.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.38 → -2.51
Residual
-65.2%
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.