Financial Services / Credit ServicesBSE
$174.85
+15.55 (+9.76%)
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
31/100
D
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
$9.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.2%
↓Gross Margin
28.5%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+62.7%
FCF CAGR
—
FCF margin
-79.3%
FCF / Net income
0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $45.8M · net income $-87.2M · FCF $-36.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $45.8M | $45.8M | $45.6M | $950.4M | $10.6M |
| Net Income | $-87.2M | $-87.2M | $-249.5M | $922.9M | $-256.1M |
| EBITDA | $-81.2M | $-81.2M | $-96.8M | $1.18B | $-572.4M |
| EPS | — | — | -4.52 | 16.70 | -4.64 |
| Gross Margin | 28.5% | 28.5% | -29.4% | 85.0% | -5753.6% |
| Operating Margin | -177.3% | -177.3% | -212.5% | 123.8% | -5382.9% |
| Net Margin | -190.2% | -190.2% | -546.9% | 97.1% | -2408.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.01 | 0.26 |
| Current Ratio | 3.38 | 3.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-36.3M | $-36.3M | $224.8M | $963.1M | $-230.4M |
| Returns | |||||
| ROE | -0.2% | -0.2% | -0.6% | 2.4% | -1.1% |
| Valuation | |||||
| P/E | — | — | — | 9.22 | — |
| EV/EBITDA | — | — | — | 7.61 | — |
| P/B | 0.21 | 0.21 | 0.24 | 0.22 | 0.37 |
| Growth & Yield | |||||
| Revenue Growth | 0.5% | 0.5% | -95.2% | 8836.5% | — |
| EPS Growth | — | — | -127.1% | 459.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-8.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.52 → n/d
Residual
-8.8%
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.