Financial Services / Shell CompaniesBSE
$7.08
+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
18/100
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
$192M
P/E
354.0x
↑EV/EBITDA
N/A
•ROE
-1.4%
↓Gross Margin
N/A
•Debt/Equity
-2.46
↓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
—
FCF / Net income
-6.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $586000.0 · FCF $-3.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $586000.00 | $586000.00 | $868000.00 | $1.9M | $-822000.00 |
| EBITDA | $-3.6M | $-3.6M | $-3.9M | $-3.4M | $-3.5M |
| EPS | 0.02 | 0.02 | 0.03 | 0.07 | -0.03 |
| Balance Sheet | |||||
| Debt/Equity | -2.46 | -2.46 | -2.43 | -2.36 | -2.26 |
| Cash Flow | |||||
| Free Cash Flow | $-3.8M | $-3.8M | $-9.1M | $1.8M | $-3.4M |
| Returns | |||||
| ROE | -1.4% | -1.4% | -2.1% | -4.4% | 1.9% |
| Valuation | |||||
| P/E | 354.00 | 354.00 | 337.00 | 39.86 | — |
| Growth & Yield | |||||
| EPS Growth | -33.3% | -33.3% | -57.1% | 333.3% | — |
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
215.5%
EPS terminal req.
$0.63
Spread vs growth
-248.9%
5Y implied EPS CAGR
107.0%
EPS terminal req.
$0.76
Spread vs growth
-140.3%
10Y implied EPS CAGR
50.9%
EPS terminal req.
$1.22
Spread vs growth
-84.2%
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
+12.9%
Start / end P/E
209.0x → 354.0x
EPS bridge
0.03 → 0.02
Residual
-23.1%
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.