Financial Services / Financial Data & Stock ExchangesNasdaqCM
$1.71
-0.06 (-3.39%)
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
8/100
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
$3M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1054.4%
↓Gross Margin
-32.7%
↓Debt/Equity
3.11
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-274.5%
FCF / Net income
0.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.9M · net income $-17.5M · FCF $-7.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.9M | $2.9M | $6.3M | $192351.00 | — |
| Net Income | $-17.5M | $-17.5M | $-28.2M | $3.2M | $-45.6M |
| EBITDA | $-16.9M | $-16.9M | $-22.6M | $-5.0M | $-3.5M |
| EPS | -200.40 | -200.40 | -516.60 | -64.20 | -2553.00 |
| Gross Margin | -32.7% | -32.7% | -72.9% | -109.7% | — |
| Operating Margin | -206.6% | -206.6% | -172.8% | -3149.6% | — |
| Net Margin | -607.0% | -607.0% | -450.7% | 1684.1% | — |
| Balance Sheet | |||||
| Debt/Equity | 3.11 | 3.11 | 0.20 | — | -0.40 |
| Current Ratio | 9.50 | 9.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-7.9M | $-7.9M | $-6.9M | $-22.5M | $-10.4M |
| Returns | |||||
| ROE | -1054.4% | -1054.4% | -275.0% | 9.3% | 1415.7% |
| Valuation | |||||
| P/B | 0.09 | 0.09 | 0.78 | 0.77 | — |
| Growth & Yield | |||||
| Revenue Growth | -53.9% | -53.9% | 3155.0% | — | — |
| EPS Growth | 61.2% | 61.2% | -704.7% | 97.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-83.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-516.60 → -200.40
Residual
-83.1%
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.