Financial Services / Capital MarketsBSE
$4.14
-0.21 (-4.83%)
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 100.0/100
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
31/100
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
$63M
P/E
N/A
•EV/EBITDA
58.9x
↑ROE
16.5%
↑Gross Margin
N/A
•Debt/Equity
-3.36
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
-62.8%
FCF margin
—
FCF / Net income
-0.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-1.8M · FCF $1.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | — | $376866.00 |
| Net Income | $-1.8M | $-1.8M | $-3.0M | $-4.4M | $-3.2M |
| EBITDA | $1.6M | $1.6M | $995000.00 | $-598106.00 | $-1.2M |
| EPS | — | — | -0.20 | -0.29 | -0.21 |
| Gross Margin | — | — | — | — | -990.5% |
| Operating Margin | — | — | — | — | -2067.3% |
| Net Margin | — | — | — | — | -845.6% |
| Balance Sheet | |||||
| Debt/Equity | -3.36 | -3.36 | -4.00 | -5.82 | -18.15 |
| Cash Flow | |||||
| Free Cash Flow | $1.4M | $1.4M | $949000.00 | $-1.2M | $27.3M |
| Returns | |||||
| ROE | 16.5% | 16.5% | 32.3% | 70.9% | 169.5% |
| Valuation | |||||
| EV/EBITDA | 58.92 | 58.92 | 89.30 | — | — |
| Growth & Yield | |||||
| EPS Growth | — | — | 31.0% | -38.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+6.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.20 → n/d
Residual
+6.2%
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.