Basic Materials / Agricultural InputsBSE
$0.61
+0.01 (+1.67%)
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 14%
FCF escenarios
weak_data · normalized FCF $-82.0M · quality 27.7/100
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
19/100
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
$243M
P/E
61.0x
↑EV/EBITDA
47.2x
↑ROE
0.6%
↑Gross Margin
-1.7%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-57.0%
FCF CAGR
—
FCF margin
-164.9%
FCF / Net income
-21.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $49.7M · net income $3.8M · FCF $-82.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $49.7M | $49.7M | $229.6M | $202.8M | $624.5M |
| Net Income | $3.8M | $3.8M | $2.8M | $6.2M | $20.4M |
| EBITDA | $5.1M | $5.1M | $3.9M | $8.6M | $27.1M |
| EPS | — | — | 0.01 | 0.02 | 0.05 |
| Gross Margin | -1.7% | -1.7% | 1.4% | 1.2% | 4.5% |
| Operating Margin | -19.3% | -19.3% | -4.6% | -1.0% | 3.4% |
| Net Margin | 7.6% | 7.6% | 1.2% | 3.1% | 3.3% |
| Balance Sheet | |||||
| Current Ratio | 70.22 | 70.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-82.0M | $-82.0M | $-102.1M | $101.6M | $105.4M |
| Returns | |||||
| ROE | 0.6% | 0.6% | 0.4% | 1.0% | 3.3% |
| Valuation | |||||
| P/E | 61.00 | 61.00 | 94.00 | 67.00 | 25.20 |
| EV/EBITDA | 47.23 | 47.23 | 96.69 | 61.94 | 18.32 |
| P/B | 0.38 | 0.38 | 0.59 | 0.85 | 0.81 |
| Growth & Yield | |||||
| Revenue Growth | -78.3% | -78.3% | 13.2% | -67.5% | — |
| EPS Growth | — | — | -50.0% | -60.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-31.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
-31.5%
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.