Financial Services / Capital MarketsNasdaqCM
$2.51
-0.01 (-0.55%)
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 17.0/100
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
25/100
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
$92M
P/E
N/A
•EV/EBITDA
N/A
•ROE
7793.3%
↑Gross Margin
-130.1%
↓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
-5.0%
FCF CAGR
—
FCF margin
-129.6%
FCF / Net income
0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.8M · net income $-22.7M · FCF $-2.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.8M | $1.8M | $263697.00 | $76338.00 | $2.1M |
| Net Income | $-22.7M | $-22.7M | $-6.9M | $-1.0M | $1.4M |
| EBITDA | $-12.6M | $-12.6M | $-5.8M | $-512184.00 | $1.4M |
| EPS | -4.43 | -4.43 | -6.76 | -1.25 | 1.51 |
| Gross Margin | -130.1% | -130.1% | 100.0% | 100.0% | 100.0% |
| Operating Margin | -710.5% | -710.5% | -2192.7% | -686.7% | 66.9% |
| Net Margin | -1273.0% | -1273.0% | -2607.9% | -1356.8% | 65.0% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.06 | — |
| Current Ratio | 59.94 | 59.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.3M | $-2.3M | $-1.4M | $-1.2M | $1.2M |
| Returns | |||||
| ROE | 7793.3% | 7793.3% | -226.2% | -16.8% | 25.2% |
| Valuation | |||||
| P/B | — | — | 2.71 | 4.27 | — |
| Growth & Yield | |||||
| Revenue Growth | 577.1% | 577.1% | 245.4% | -96.3% | — |
| EPS Growth | 34.5% | 34.5% | -440.8% | -183.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-38.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-6.76 → -4.43
Residual
-38.6%
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.