Financial Services / Insurance BrokersNasdaqGS
$1.89
+0.00 (+0.00%)
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
23/100
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
$60M
P/E
N/A
•EV/EBITDA
N/A
•ROE
6.8%
↑Gross Margin
43.5%
↓Debt/Equity
0.19
↓Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+9.2%
FCF CAGR
—
FCF margin
-5.0%
FCF / Net income
-0.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $554.0M · net income $40.0M · FCF $-27.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $554.0M | $554.0M | $532.4M | $452.9M | $405.4M | $538.2M | $582.8M | $506.2M | $251.4M | $190.7M | $193.3M | $189.5M | $179.7M | $179.2M | $155.5M | $151.6M | $160.4M | $134.9M |
| Net Income | $40.0M | $40.0M | $10.1M | $-28.2M | $-88.7M | $-104.4M | $45.5M | $66.9M | $241000.00 | $25.4M | $304000.00 | $-4.8M | $-16.2M | $1.7M | $7.1M | $6.7M | $17.5M | $15.3M |
| EBITDA | — | — | — | $-9.2M | $-81.6M | $-107.3M | $64.8M | $88.2M | — | — | $6.3M | $-1.6M | $-2.6M | $7.0M | $15.8M | $15.6M | $34.8M | — |
| EPS | -0.34 | -0.34 | -1.19 | -2.37 | -4.36 | -4.59 | 1.68 | 2.73 | 0.01 | 1.33 | 0.02 | -0.26 | -0.88 | 0.09 | 0.34 | 0.31 | 0.73 | 0.61 |
| Gross Margin | 43.5% | 43.5% | 39.2% | 35.2% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 12.0% | 12.0% | 4.4% | -6.4% | -25.3% | -23.3% | 9.1% | 16.1% | 1.0% | -5.0% | 1.5% | -3.0% | -3.8% | 2.1% | 8.6% | 8.7% | 20.3% | 19.2% |
| Net Margin | 7.2% | 7.2% | 1.9% | -6.2% | -21.9% | -19.4% | 7.8% | 13.2% | 0.1% | 13.3% | 0.2% | -2.5% | -9.0% | 1.0% | 4.6% | 4.4% | 10.9% | 11.4% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.19 | 0.19 | 0.12 | 0.11 | 0.10 | 0.00 | — | 0.00 | 0.02 | 0.00 | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $-27.6M | $-27.6M | $-20.5M | $-8.8M | $-27.1M | $-166.5M | $-115.6M | $-78.1M | $-7.8M | $-17.4M | $2.2M | $10.7M | $-1.8M | $13.6M | $21.0M | $20.1M | $17.6M | $28.7M |
| Returns | ||||||||||||||||||
| ROE | 6.8% | 6.8% | 1.7% | -4.7% | -13.6% | -13.9% | 5.4% | 12.7% | 0.1% | 8.9% | 0.1% | -2.0% | -22.1% | 1.3% | 4.1% | 4.3% | 10.8% | 10.1% |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 4.1% | 4.1% | 17.6% | 11.7% | -24.7% | -7.6% | 15.1% | 101.4% | 31.8% | -1.4% | 2.0% | 5.5% | 0.3% | 15.2% | 2.5% | -5.5% | 18.9% | — |
| EPS Growth | 71.4% | 71.4% | 49.8% | 45.6% | 5.0% | -373.2% | -38.5% | 27200.0% | -99.2% | 6550.0% | 107.7% | 70.5% | -1077.8% | -73.5% | 9.7% | -57.5% | 19.7% | — |
Revenue, Net Income & Free Cash Flow ($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.
Unavailable: positive start/end prices are required.