Financial Services / Shell CompaniesBSE
$2.72
+0.04 (+1.49%)
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
13/100
F
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
$38M
P/E
N/A
•EV/EBITDA
1532.7x
↑ROE
-93.9%
↓Gross Margin
N/A
•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
—
FCF CAGR
+6.9%
FCF margin
—
FCF / Net income
-1.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-215000.0 · FCF $410000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-215000.00 | $-215000.00 | $-384000.00 | $-1.8M | $88600.00 |
| EBITDA | $25000.00 | $25000.00 | $-137000.00 | $-1.4M | $-1.2M |
| EPS | — | — | -2.72 | -0.13 | 0.01 |
| Cash Flow | |||||
| Free Cash Flow | $410000.00 | $410000.00 | $169000.00 | $601500.00 | $336000.00 |
| Returns | |||||
| ROE | -93.9% | -93.9% | -86.5% | -220.2% | 3.3% |
| Valuation | |||||
| P/E | — | — | — | — | 207.00 |
| EV/EBITDA | 1532.67 | 1532.67 | — | — | — |
| P/B | 167.97 | 167.97 | 111.48 | 52.43 | 11.04 |
| Growth & Yield | |||||
| EPS Growth | — | — | -1992.3% | -1400.0% | — |
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
-13.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.72 → n/d
Residual
-13.4%
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.