Financial Services / Shell CompaniesBSE
$96.00
+0.09 (+0.09%)
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 6.0/100
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
15/100
F
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
$1.2B
P/E
2400.0x
↑EV/EBITDA
N/A
•ROE
-0.5%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-208000.0 · FCF $-46000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | $75.8M | $49.5M |
| Net Income | $-208000.00 | $-208000.00 | $888000.00 | $268000.00 | $5.3M |
| EBITDA | $-928000.00 | $-928000.00 | $-2.4M | $358000.00 | $6.5M |
| EPS | -0.07 | -0.07 | 0.29 | 0.09 | 1.70 |
| Gross Margin | — | — | — | 3.4% | 14.3% |
| Operating Margin | — | — | — | 0.5% | 12.7% |
| Net Margin | — | — | — | 0.4% | 10.7% |
| Cash Flow | |||||
| Free Cash Flow | $-46000.00 | $-46000.00 | $43000.00 | $87000.00 | $26000.00 |
| Returns | |||||
| ROE | -0.5% | -0.5% | 2.3% | 0.7% | 14.1% |
| Valuation | |||||
| P/E | 2400.00 | 2400.00 | 182.03 | 744.33 | 25.94 |
| EV/EBITDA | — | — | — | 578.96 | 20.82 |
| P/B | 7.41 | 7.41 | 4.18 | 5.49 | 3.64 |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | 53.2% | — |
| EPS Growth | -124.1% | -124.1% | 222.2% | -94.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
+37.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.29 → -0.07
Residual
+37.4%
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.