Basic Materials / Agricultural InputsBSE
$43.80
-0.20 (-0.46%)
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 $-200.6M · quality 69.7/100
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
21/100
D
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
$2.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-5.1%
↓Gross Margin
18.7%
↓Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+17.9%
FCF CAGR
—
FCF margin
-20.4%
FCF / Net income
4.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $984.7M · net income $-49.8M · FCF $-200.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $984.7M | $984.7M | $656.3M | $671.4M | $601.1M |
| Net Income | $-49.8M | $-49.8M | $-115.8M | $-92.1M | $-282.1M |
| EBITDA | $-59.8M | $-59.8M | $-143.1M | $-73.2M | $-258.5M |
| EPS | — | — | -1.81 | -1.77 | -11.22 |
| Gross Margin | 18.7% | 18.7% | 22.1% | 34.4% | 10.9% |
| Operating Margin | -8.9% | -8.9% | -25.5% | -21.0% | -45.1% |
| Net Margin | -5.1% | -5.1% | -17.6% | -13.7% | -46.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.20 | 0.20 | 0.01 | 0.31 | 6.81 |
| Current Ratio | 1.08 | 1.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-200.6M | $-200.6M | $-296.6M | $-59.5M | $-83.8M |
| Returns | |||||
| ROE | -5.1% | -5.1% | -11.2% | -13.7% | -186.9% |
| Valuation | |||||
| P/B | 2.90 | 2.90 | 2.67 | 5.47 | 19.45 |
| Growth & Yield | |||||
| Revenue Growth | 50.0% | 50.0% | -2.2% | 11.7% | — |
| EPS Growth | — | — | -2.3% | 84.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-4.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.81 → n/d
Residual
-4.7%
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.