Unknown / UnknownCanadian Sec
$0.54
+0.08 (+17.39%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-120208.00 · quality 56.0/100
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
0/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$14M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-49.5%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
1.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-196716.0 · FCF $-307757.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Net Income | $-196716.00 | $-196716.00 | $-53659.00 | $-44786.00 |
| EBITDA | $-196306.00 | $-196306.00 | $-53659.00 | $-44786.00 |
| EPS | — | — | -0.00 | -0.00 |
| Cash Flow | ||||
| Free Cash Flow | $-307757.00 | $-307757.00 | $-41572.00 | $-120208.00 |
| Returns | ||||
| ROE | -49.5% | -49.5% | -12.9% | -11.0% |
| Valuation | ||||
| P/B | 17.98 | 17.98 | — | — |
| Growth & Yield | ||||
| EPS Growth | — | — | -19.8% | — |
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
+163.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
+163.4%
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.