Financial Services / Capital MarketsBSE
$6.30
+0.30 (+5.00%)
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
14/100
F
Piotroski
6/9
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
$41M
P/E
N/A
•EV/EBITDA
1090.5x
↑ROE
0.1%
↓Gross Margin
1.7%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-17.1%
FCF CAGR
—
FCF margin
5.5%
FCF / Net income
3.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.7M · net income $29000.0 · FCF $91000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.7M | $1.7M | $1.4M | $3.4M | $2.9M |
| Net Income | $29000.00 | $29000.00 | $23000.00 | $5.8M | $-20.6M |
| EBITDA | $36000.00 | $36000.00 | $305000.00 | $839417.00 | $-20.6M |
| EPS | — | — | 0.00 | 0.89 | -3.15 |
| Gross Margin | 1.7% | 1.7% | -16.2% | 67.0% | 32.9% |
| Operating Margin | -70.7% | -70.7% | -79.4% | 25.0% | 8.3% |
| Net Margin | 1.7% | 1.7% | 1.7% | 171.9% | -704.0% |
| Cash Flow | |||||
| Free Cash Flow | $91000.00 | $91000.00 | $185000.00 | $839648.00 | $-20.1M |
| Returns | |||||
| ROE | 0.1% | 0.1% | 0.1% | 17.7% | -76.6% |
| Valuation | |||||
| P/E | — | — | 1902.86 | — | — |
| EV/EBITDA | 1090.47 | 1090.47 | 143.33 | — | — |
| P/B | 1.25 | 1.25 | 1.33 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 22.9% | 22.9% | -59.8% | 15.1% | — |
| EPS Growth | — | — | -99.6% | 128.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-6.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → n/d
Residual
-6.7%
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.