Financial Services / Capital MarketsNYSE
$0.42
-0.02 (-4.55%)
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 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
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
$172M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-156.6%
↓Gross Margin
4.1%
↓Debt/Equity
1.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+33.8%
FCF CAGR
—
FCF margin
-32.6%
FCF / Net income
0.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $688.1M · net income $-622.0M · FCF $-224.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $688.1M | $688.1M | $89.9M | — | $287.1M |
| Net Income | $-622.0M | $-622.0M | $41.7M | $-5.5M | $-161.1M |
| EBITDA | $-315.0M | $-315.0M | $16.7M | $3.1M | $-121.8M |
| EPS | -2.20 | -2.20 | 0.18 | -0.02 | -0.59 |
| Gross Margin | 4.1% | 4.1% | 16.5% | — | 7.6% |
| Operating Margin | -0.4% | -0.4% | -1.9% | — | -47.1% |
| Net Margin | -90.4% | -90.4% | 46.3% | — | -56.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.41 | 1.41 | 0.03 | 0.02 | 0.28 |
| Current Ratio | 0.71 | 0.71 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-224.6M | $-224.6M | $-168.9M | $146.3M | $-82.9M |
| Returns | |||||
| ROE | -156.6% | -156.6% | 7.5% | -1.0% | -25.7% |
| Valuation | |||||
| P/E | — | — | 14.91 | — | — |
| EV/EBITDA | — | — | 32.25 | -3.17 | — |
| P/B | 0.30 | 0.30 | 1.10 | 0.23 | 0.31 |
| Growth & Yield | |||||
| Revenue Growth | 665.3% | 665.3% | — | — | — |
| EPS Growth | -1349.8% | -1349.8% | 905.0% | 96.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-81.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.18 → -2.20
Residual
-81.5%
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.