Financial Services / Financial Data & Stock ExchangesNasdaqCM
$2.38
-0.14 (-5.56%)
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
26/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$93M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.8%
↓Gross Margin
48.9%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2025 · 5 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-516.8%
FCF / Net income
4.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.0M · net income $-8.5M · FCF $-36.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | $7.0M | $7.0M | $741.00 | $2048.00 | $2421.00 | $2446.00 | — |
| Net Income | $-8.5M | $-8.5M | $-4.0M | $-3.3M | $-1.5M | $-857255.00 | $-5687.00 |
| EBITDA | $-858681.00 | $-858681.00 | $-3.8M | $-2.5M | $-1.2M | $-838033.00 | — |
| EPS | -0.46 | -0.46 | -0.50 | -0.47 | -0.24 | -0.16 | — |
| Gross Margin | 48.9% | 48.9% | — | — | — | — | — |
| Operating Margin | -113.7% | -113.7% | -532513.1% | -122999.5% | -50004.7% | -34332.3% | — |
| Net Margin | -122.1% | -122.1% | -539798.2% | -162313.5% | -62151.2% | -35047.2% | — |
| Balance Sheet | |||||||
| Current Ratio | 229.91 | 229.91 | — | — | — | — | — |
| Cash Flow | |||||||
| Free Cash Flow | $-36.0M | $-36.0M | $-3.5M | $-2.3M | — | $-819660.00 | — |
| Returns | |||||||
| ROE | -12.8% | -12.8% | -83.9% | -951.6% | -191.3% | -476.7% | 100.0% |
| Valuation | |||||||
| P/B | 0.66 | 0.66 | — | — | — | — | — |
| Growth & Yield | |||||||
| Revenue Growth | — | — | -63.8% | -15.4% | -1.0% | — | — |
| EPS Growth | — | — | -6.4% | -95.8% | -50.0% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-70.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.50 → -0.46
Residual
-70.2%
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.