Financial Services / Credit ServicesBSE
$6.98
+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
10/100
F
Piotroski
4/9
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
$76M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-68.6%
↓Gross Margin
95.1%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-31.3%
FCF CAGR
—
FCF margin
0.0%
FCF / Net income
-0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.5M · net income $-81.5M · FCF $1487.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.5M | $4.5M | $4.5M | $9.8M | $13.9M |
| Net Income | $-81.5M | $-81.5M | $-5.1M | $-3.4M | $784000.00 |
| EBITDA | $-81.4M | $-81.4M | $-5.4M | $-4.4M | $12.2M |
| EPS | -7.52 | -7.52 | -0.47 | -0.32 | 0.07 |
| Gross Margin | 95.1% | 95.1% | 82.4% | 94.0% | 97.0% |
| Operating Margin | 49.8% | 49.8% | 31.2% | 78.4% | 86.4% |
| Net Margin | -1811.2% | -1811.2% | -113.5% | -34.8% | 5.7% |
| Cash Flow | |||||
| Free Cash Flow | $1487.00 | $1487.00 | $4061.00 | — | — |
| Returns | |||||
| ROE | -68.6% | -68.6% | -2.5% | -1.6% | 0.4% |
| Valuation | |||||
| P/E | — | — | — | — | 81.86 |
| EV/EBITDA | — | — | — | — | 5.26 |
| P/B | 0.64 | 0.64 | 0.53 | 0.22 | 0.30 |
| Growth & Yield | |||||
| Revenue Growth | 0.0% | 0.0% | -54.1% | -29.2% | — |
| EPS Growth | -1500.0% | -1500.0% | -46.9% | -557.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
+28.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.47 → -7.52
Residual
+28.5%
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.