Financial Services / Capital MarketsBSE
$0.64
-0.01 (-1.54%)
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
10/100
F
Piotroski
2/9
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
$122M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-18.2%
↓Gross Margin
147.2%
↑Debt/Equity
0.48
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
20.8%
FCF / Net income
0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-13.2M · net income $-26.6M · FCF $-2.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-13.2M | $-13.2M | $2.1M | $135000.00 | $28.8M |
| Net Income | $-26.6M | $-26.6M | $-3.8M | $-11.3M | $-1.6M |
| EBITDA | $-27.2M | $-27.2M | $-6.0M | $-11.3M | $-318000.00 |
| EPS | -0.14 | -0.14 | -0.02 | -0.06 | -0.01 |
| Gross Margin | 147.2% | 147.2% | -107.2% | -1860.7% | 6.6% |
| Operating Margin | 234.0% | 234.0% | -294.7% | -8625.9% | -4.6% |
| Net Margin | 202.0% | 202.0% | -183.3% | -8400.0% | -5.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.48 | 0.48 | 0.30 | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.7M | $-2.7M | $-2.2M | $11.4M | $-3.6M |
| Returns | |||||
| ROE | -18.2% | -18.2% | -2.4% | -9.7% | -1.2% |
| Valuation | |||||
| P/B | 0.83 | 0.83 | 1.20 | 3.87 | 5.67 |
| Growth & Yield | |||||
| Revenue Growth | -735.4% | -735.4% | 1434.8% | -99.5% | — |
| EPS Growth | -600.0% | -600.0% | 66.7% | -500.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.14
Residual
-25.6%
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.