Industrials / Consulting ServicesBSE
$74.00
+0.00 (+0.00%)
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 15%
FCF escenarios
weak_data · normalized FCF $-20712.00 · quality 30.7/100
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
28/100
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
$205M
P/E
N/A
•EV/EBITDA
N/A
•ROE
38.3%
↑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
-0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-1.5M · FCF $7408.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | $75000.00 | $65000.00 | $41250.00 |
| Net Income | $-1.5M | $-1.5M | $-805271.00 | $-1.1M | $-1.2M |
| EBITDA | $-1.1M | $-1.1M | $-1.1M | $-1.2M | $-1.3M |
| EPS | -1.08 | -1.08 | -0.58 | -0.78 | -0.90 |
| Operating Margin | — | — | -1444.2% | -1821.4% | -3225.1% |
| Net Margin | — | — | -1073.7% | -1667.9% | -3024.4% |
| Cash Flow | |||||
| Free Cash Flow | $7408.00 | $7408.00 | $-258263.00 | $-20712.00 | $-6.5M |
| Returns | |||||
| ROE | 38.3% | 38.3% | 33.2% | 66.9% | 232.9% |
| Growth & Yield | |||||
| Revenue Growth | — | — | 15.4% | 57.6% | — |
| EPS Growth | -86.2% | -86.2% | 25.6% | 13.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+44.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.58 → -1.08
Residual
+44.9%
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.