Financial Services / Capital MarketsNasdaqCM
$0.95
-0.02 (-1.66%)
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 11.0/100
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
10/100
F
Piotroski
3/9
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
$48M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-110.5%
↓Gross Margin
-49.0%
↓Debt/Equity
1.25
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-53.7%
FCF / Net income
0.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $31.8M · net income $-69.6M · FCF $-17.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $31.8M | $31.8M | $23.8M | — | $28.9M | — |
| Net Income | $-69.6M | $-69.6M | $-65.1M | $4.4M | $-12.0M | $-99988.00 |
| EBITDA | $-63.3M | $-63.3M | $-64.6M | $6.8M | $-10.1M | — |
| EPS | — | — | -1.41 | 0.10 | -0.26 | — |
| Gross Margin | -49.0% | -49.0% | -9.1% | — | -23.7% | — |
| Operating Margin | -87.2% | -87.2% | -24.5% | — | -35.8% | — |
| Net Margin | -218.9% | -218.9% | -274.0% | — | -41.5% | — |
| Balance Sheet | ||||||
| Debt/Equity | 1.25 | 1.25 | -0.17 | 0.01 | — | — |
| Current Ratio | 0.48 | 0.48 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-17.1M | $-17.1M | $-4.1M | $-5.1M | $-1.8M | — |
| Returns | ||||||
| ROE | -110.5% | -110.5% | 96.0% | 2.8% | 944.2% | 1.7% |
| Valuation | ||||||
| P/E | — | — | — | 109.85 | — | — |
| EV/EBITDA | — | — | — | 72.41 | — | — |
| P/B | 0.73 | 0.73 | — | 3.02 | — | — |
| Growth & Yield | ||||||
| Revenue Growth | 33.9% | 33.9% | — | — | — | — |
| EPS Growth | — | — | -1564.8% | 137.1% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-77.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.41 → n/d
Residual
-77.4%
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.