Financial Services / Capital MarketsBSE
$0.50
+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
20/100
D
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
$199M
P/E
16.7x
↑EV/EBITDA
N/A
•ROE
-1.9%
↓Gross Margin
9.1%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-20.8%
FCF CAGR
—
FCF margin
-144.1%
FCF / Net income
3.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $22.7M · net income $-8.5M · FCF $-32.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $22.7M | $22.7M | $9.4M | $192.5M | $45.9M |
| Net Income | $-8.5M | $-8.5M | $51000.00 | $-1.8M | $9.8M |
| EBITDA | $-7.5M | $-7.5M | $854200.00 | $20000.00 | $10.4M |
| EPS | -0.02 | -0.02 | — | -0.00 | 0.02 |
| Gross Margin | 9.1% | 9.1% | 45.5% | 6.2% | 29.7% |
| Operating Margin | -31.0% | -31.0% | 0.1% | -1.5% | 21.7% |
| Net Margin | -37.4% | -37.4% | 0.5% | -0.9% | 21.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 518.36 | 518.36 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-32.8M | $-32.8M | $-23.2M | $-5.3M | $-8.1M |
| Returns | |||||
| ROE | -1.9% | -1.9% | 0.0% | -0.4% | 1.9% |
| Valuation | |||||
| P/E | 16.67 | 16.67 | — | — | — |
| P/B | 0.44 | 0.44 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 143.1% | 143.1% | -95.1% | 319.9% | — |
| EPS Growth | — | — | — | -117.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-27.5%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → -0.02
Residual
-27.5%
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.