Financial Services / Capital MarketsNasdaqCM
$2.14
+1.15 (+115.73%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
35/100
D
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
$6M
P/E
N/A
•EV/EBITDA
6.5x
↓ROE
-36.8%
↓Gross Margin
40.3%
↓Debt/Equity
0.24
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+281.5%
FCF CAGR
—
FCF margin
-31.9%
FCF / Net income
1.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.1M · net income $-2.9M · FCF $-2.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.1M | $9.1M | $6.7M | $1.7M | $164428.00 |
| Net Income | $-2.9M | $-2.9M | $-931709.00 | $-12.6M | $-22.6M |
| EBITDA | $1.1M | $1.1M | $1.9M | $-7.6M | $-15.3M |
| EPS | -1.21 | -1.21 | -0.39 | -5.32 | -9.56 |
| Gross Margin | 40.3% | 40.3% | 50.3% | 72.9% | -119.8% |
| Operating Margin | -22.0% | -22.0% | -11.9% | -472.9% | -12727.2% |
| Net Margin | -31.4% | -31.4% | -13.9% | -749.6% | -13774.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.24 | 0.24 | — | — | — |
| Current Ratio | 0.33 | 0.33 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.9M | $-2.9M | $-679625.00 | $-7.5M | $-40.0M |
| Returns | |||||
| ROE | -36.8% | -36.8% | -9.0% | -111.4% | -94.7% |
| Valuation | |||||
| EV/EBITDA | 6.53 | 6.53 | 0.18 | — | — |
| P/B | 0.65 | 0.65 | 0.14 | 0.26 | 0.06 |
| Growth & Yield | |||||
| Revenue Growth | 36.0% | 36.0% | 299.1% | 922.7% | — |
| EPS Growth | -210.3% | -210.3% | 92.7% | 44.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-47.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.39 → -1.21
Residual
-47.8%
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.