Consumer Cyclical / Residential ConstructionNasdaqCM
$2.41
+0.02 (+0.82%)
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 21%
FCF escenarios
weak_data · normalized FCF $-1.4M · quality 59.7/100
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
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
$5M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-34.1%
↓Gross Margin
13.7%
↓Debt/Equity
0.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.7%
FCF CAGR
—
FCF margin
-26.1%
FCF / Net income
0.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.8M · net income $-2.4M · FCF $-2.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.8M | $7.8M | $8.8M | $13.4M | $7.2M |
| Net Income | $-2.4M | $-2.4M | $-1.0M | $2.4M | $617725.00 |
| EBITDA | $-2.0M | $-2.0M | $-858814.00 | $3.1M | $955097.00 |
| EPS | -0.21 | -0.21 | -0.09 | 0.89 | 0.23 |
| Gross Margin | 13.7% | 13.7% | 10.3% | 34.8% | 28.4% |
| Operating Margin | -31.7% | -31.7% | -12.7% | 21.9% | 10.2% |
| Net Margin | -30.1% | -30.1% | -11.7% | 17.9% | 8.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.15 | 0.15 | 0.19 | 0.85 | -2.04 |
| Current Ratio | 3.38 | 3.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.0M | $-2.0M | $-531270.00 | $-1.4M | $-605249.00 |
| Returns | |||||
| ROE | -34.1% | -34.1% | -16.2% | 128.0% | -118.3% |
| Valuation | |||||
| P/B | 4.00 | 4.00 | 86.47 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -11.4% | -11.4% | -34.0% | 85.0% | — |
| EPS Growth | -133.3% | -133.3% | -110.1% | 286.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-40.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.09 → -0.21
Residual
-40.9%
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.