Financial Services / Shell CompaniesBSE
$184.50
+0.10 (+0.05%)
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
18/100
F
Piotroski
4/9
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
$7.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
1.0%
↓Gross Margin
45.3%
↓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
—
FCF margin
121.0%
FCF / Net income
111.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.8M · net income $107000.0 · FCF $11.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.8M | $9.8M | — | — | — |
| Net Income | $107000.00 | $107000.00 | $-37.5M | $-37.2M | $-6.3M |
| EBITDA | $-20.5M | $-20.5M | $-29.1M | $-30.8M | $-5.5M |
| EPS | — | — | -0.90 | -0.89 | -0.15 |
| Gross Margin | 45.3% | 45.3% | — | — | — |
| Operating Margin | -217.8% | -217.8% | — | — | — |
| Net Margin | 1.1% | 1.1% | — | — | — |
| Balance Sheet | |||||
| Debt/Equity | — | — | 7.78 | 0.89 | 0.12 |
| Current Ratio | 1.50 | 1.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $11.9M | $11.9M | $8.3M | $5.7M | $-91.3M |
| Returns | |||||
| ROE | 1.0% | 1.0% | -337.1% | -76.6% | -7.3% |
| Valuation | |||||
| P/B | 686.02 | 686.02 | 784.53 | 232.44 | — |
| Growth & Yield | |||||
| EPS Growth | — | — | -1.1% | -490.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-8.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.90 → n/d
Residual
-8.6%
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.