Consumer Cyclical / Auto & Truck DealershipsNasdaqGS
$2.30
+0.05 (+2.22%)
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 24%
FCF escenarios
weak_data · normalized FCF $-284.3M · quality 70.3/100
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
26/100
D
Piotroski
4/9
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
$506M
P/E
N/A
•EV/EBITDA
N/A
•ROE
120.2%
↑Gross Margin
6.7%
↓Debt/Equity
-8.48
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+25.6%
FCF CAGR
—
FCF margin
-16.2%
FCF / Net income
1.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.24B · net income $-277.5M · FCF $-525.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.24B | $3.24B | $1.37B | $2.06B | $1.64B |
| Net Income | $-277.5M | $-277.5M | $-372.4M | $-137.2M | $-143.2M |
| EBITDA | $-105.7M | $-105.7M | $-271.8M | $-95.0M | $-72.4M |
| EPS | — | — | -333.00 | -198.00 | -36.00 |
| Gross Margin | 6.7% | 6.7% | 5.9% | 1.2% | 2.9% |
| Operating Margin | -5.4% | -5.4% | -22.7% | -17.3% | -17.0% |
| Net Margin | -8.6% | -8.6% | -27.1% | -6.7% | -8.8% |
| Balance Sheet | |||||
| Debt/Equity | -8.48 | -8.48 | -6.08 | -0.45 | -0.78 |
| Current Ratio | 0.79 | 0.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-525.8M | $-525.8M | $-275.1M | $-284.3M | $-863.6M |
| Returns | |||||
| ROE | 120.2% | 120.2% | 127.2% | 7.5% | 9.5% |
| Growth & Yield | |||||
| Revenue Growth | 135.7% | 135.7% | -33.2% | 25.9% | — |
| EPS Growth | — | — | -68.2% | -450.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-43.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-333.00 → n/d
Residual
-43.9%
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.