Financial Services / Asset ManagementCanadian Sec
$0.01
-0.00 (-33.33%)
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 100.0/100
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
15/100
F
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
$727148
P/E
N/A
•EV/EBITDA
N/A
•ROE
448.7%
↑Gross Margin
1652.2%
↑Debt/Equity
-0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-61.9%
FCF CAGR
—
FCF margin
-7652.9%
FCF / Net income
0.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13462.0 · net income $-3.7M · FCF $-1.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13462.00 | $13462.00 | $4603.00 | $-16555.00 | $639446.00 |
| Net Income | $-3.7M | $-3.7M | $-3.6M | $-7.5M | $-2.7M |
| EBITDA | $-3.7M | $-3.7M | $-3.6M | $-7.5M | $-2.6M |
| EPS | -0.09 | -0.09 | -0.15 | -0.72 | -0.63 |
| Gross Margin | 1652.2% | 1652.2% | -7444.9% | 2762.1% | 75.6% |
| Operating Margin | -27777.3% | -27777.3% | -72115.7% | 42870.1% | -400.3% |
| Net Margin | -27282.8% | -27282.8% | -78942.4% | 45185.8% | -426.9% |
| Balance Sheet | |||||
| Debt/Equity | -0.01 | -0.01 | -0.01 | — | — |
| Current Ratio | 0.17 | 0.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.0M | $-1.0M | $-111573.00 | $-592331.00 | $-2.9M |
| Returns | |||||
| ROE | 448.7% | 448.7% | 428.6% | -457.2% | -74.0% |
| Valuation | |||||
| P/B | — | — | — | 0.45 | 3.80 |
| Growth & Yield | |||||
| Revenue Growth | 192.5% | 192.5% | 127.8% | -102.6% | — |
| EPS Growth | 40.0% | 40.0% | 79.2% | -14.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-90.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.15 → -0.09
Residual
-90.5%
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.