Consumer Defensive / Farm ProductsBSE
$6.91
-0.17 (-2.40%)
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 $-35.2M · 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
27/100
D
Piotroski
1/9
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
$276M
P/E
25.6x
↑EV/EBITDA
17.6x
↑ROE
3.2%
↓Gross Margin
2.0%
↓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
+833.8%
FCF CAGR
—
FCF margin
-13.1%
FCF / Net income
-21.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.46B · net income $8.9M · FCF $-191.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.46B | $1.46B | $717.7M | $4.0M | $1.8M |
| Net Income | $8.9M | $8.9M | $28.6M | $438310.00 | $72000.00 |
| EBITDA | $15.0M | $15.0M | $40.7M | $617330.00 | $98000.00 |
| EPS | — | — | 0.92 | 0.01 | 0.00 |
| Gross Margin | 2.0% | 2.0% | 5.7% | 48.1% | 100.0% |
| Operating Margin | 1.0% | 1.0% | 5.2% | 17.0% | 5.5% |
| Net Margin | 0.6% | 0.6% | 4.0% | 11.0% | 4.0% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.18 | — | — |
| Current Ratio | 42.45 | 42.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-191.9M | $-191.9M | $-35.2M | $-251320.00 | $645000.00 |
| Returns | |||||
| ROE | 3.2% | 3.2% | 44.6% | 1.2% | 0.2% |
| Valuation | |||||
| P/E | 25.59 | 25.59 | 17.72 | — | — |
| EV/EBITDA | 17.65 | 17.65 | 12.66 | — | — |
| P/B | 0.97 | 0.97 | 7.90 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 103.6% | 103.6% | 17979.6% | 121.2% | — |
| EPS Growth | — | — | 9100.0% | 330.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-72.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.92 → n/d
Residual
-72.2%
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.