Financial Services / Shell CompaniesNasdaqGM
$15.00
+2.51 (+20.10%)
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
29/100
D
Piotroski
2/9
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
$526M
P/E
88.2x
↑EV/EBITDA
N/A
•ROE
1.3%
↓Gross Margin
N/A
•Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
-0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $3.6M · FCF $-29729.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $3.6M | $3.6M | $-61126.00 | $-3472.00 | $-6289.00 |
| EBITDA | $-2.3M | $-2.3M | $-61126.00 | $-3472.00 | $-6289.00 |
| EPS | — | — | -0.00 | -0.00 | -0.00 |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | -1.21 | — | — |
| Current Ratio | 0.05 | 0.05 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-29729.00 | $-29729.00 | $-70540.00 | — | — |
| Returns | |||||
| ROE | 1.3% | 1.3% | 104.7% | -126.7% | -101.2% |
| Valuation | |||||
| P/E | 88.24 | 88.24 | — | — | — |
| P/B | 1.88 | 1.88 | — | — | — |
| Growth & Yield | |||||
| EPS Growth | — | — | -1653.5% | 53.8% | — |
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
+42.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
+42.9%
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.