Financial Services / Capital MarketsNasdaqGM
$8.61
+0.38 (+4.62%)
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
43/100
C
Piotroski
5/9
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
$684M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-11.6%
↓Gross Margin
64.3%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+29.3%
FCF CAGR
—
FCF margin
-129.1%
FCF / Net income
0.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.9M · net income $-5.1M · FCF $-2.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.9M | $1.9M | $494025.00 | $445928.00 | $863438.00 |
| Net Income | $-5.1M | $-5.1M | $-4.5M | $-9.4M | $-5.6M |
| EBITDA | $-3.7M | $-3.7M | $-2.0M | $-3.0M | $-2.7M |
| EPS | -0.08 | -0.08 | -0.07 | -0.20 | -0.39 |
| Gross Margin | 64.3% | 64.3% | 47.5% | -219.4% | -59.9% |
| Operating Margin | -196.8% | -196.8% | -397.6% | -884.4% | -314.0% |
| Net Margin | -273.0% | -273.0% | -917.8% | -2098.4% | -652.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.32 | 0.54 | 0.05 |
| Current Ratio | 24.40 | 24.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.4M | $-2.4M | $-3.6M | $-5.8M | $-1.6M |
| Returns | |||||
| ROE | -11.6% | -11.6% | -18.8% | -52.5% | -33.5% |
| Valuation | |||||
| P/B | 12.91 | 12.91 | 17.30 | 6.00 | 0.96 |
| Growth & Yield | |||||
| Revenue Growth | 277.9% | 277.9% | 10.8% | -48.4% | — |
| EPS Growth | -14.3% | -14.3% | 65.0% | 48.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+180.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → -0.08
Residual
+180.5%
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.