Consumer Defensive / Packaged FoodsNasdaqGM
$8.50
+0.47 (+5.85%)
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 19%
FCF escenarios
weak_data · normalized FCF $-173.0M · quality 47.7/100
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
30/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$829M
P/E
N/A
•EV/EBITDA
93.7x
↑ROE
-33.3%
↓Gross Margin
12.7%
↓Debt/Equity
2.14
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2025 · 5 años de histórico normalizado
Revenue CAGR
+16.6%
FCF CAGR
—
FCF margin
-9.1%
FCF / Net income
1.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.19B · net income $-90.4M · FCF $-108.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | $1.19B | $1.19B | $850.7M | $864.7M | $867.9M | $698.1M | $550.8M |
| Net Income | $-90.4M | $-90.4M | $-80.3M | $-34.6M | $-55.2M | $-21.9M | $-129.2M |
| EBITDA | $14.5M | $14.5M | $-7.8M | $14.9M | $4.4M | $33.3M | $-96.8M |
| EPS | — | — | -0.89 | -0.43 | -1.60 | -1.34 | -4.32 |
| Gross Margin | 12.7% | 12.7% | 18.1% | 16.2% | 17.6% | 20.8% | 19.5% |
| Operating Margin | -2.9% | -2.9% | -3.7% | -0.5% | 2.6% | 1.1% | -21.9% |
| Net Margin | -7.6% | -7.6% | -9.4% | -4.0% | -6.4% | -3.1% | -23.4% |
| Balance Sheet | |||||||
| Debt/Equity | 2.14 | 2.14 | 1.36 | 0.88 | 0.79 | -1.55 | — |
| Current Ratio | 0.97 | 0.97 | — | — | — | — | — |
| Cash Flow | |||||||
| Free Cash Flow | $-108.0M | $-108.0M | $-173.0M | $-228.8M | $-120.1M | $-22.2M | $-32.9M |
| Returns | |||||||
| ROE | -33.3% | -33.3% | -21.6% | -8.9% | -19.4% | 12.3% | — |
| Valuation | |||||||
| EV/EBITDA | 93.68 | 93.68 | — | 73.05 | 201.29 | — | — |
| P/B | 3.03 | 3.03 | 1.59 | 2.03 | 2.35 | — | — |
| Growth & Yield | |||||||
| Revenue Growth | 39.8% | 39.8% | -1.6% | -0.4% | — | 26.7% | — |
| EPS Growth | — | — | -107.0% | 73.1% | — | 69.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+23.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.89 → n/d
Residual
+23.5%
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.