Financial Services / Credit ServicesBSE
$2.46
+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
6/100
F
Piotroski
1/9
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
$57M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-96.1%
↓Gross Margin
2.0%
↓Debt/Equity
1.96
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-30.9%
FCF CAGR
—
FCF margin
-84.4%
FCF / Net income
0.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $533.0M · net income $-684.4M · FCF $-450.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $533.0M | $533.0M | $1.62B | $1.63B | $1.62B |
| Net Income | $-684.4M | $-684.4M | $19.7M | $-139.3M | $50.8M |
| EBITDA | $-652.8M | $-652.8M | $167.6M | $212.4M | $443.8M |
| EPS | — | — | 0.85 | -5.98 | 2.18 |
| Gross Margin | 2.0% | 2.0% | 32.5% | 40.7% | 43.0% |
| Operating Margin | -127.2% | -127.2% | 6.9% | 21.9% | 40.2% |
| Net Margin | -128.4% | -128.4% | 1.2% | -8.5% | 3.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.96 | 1.96 | 1.26 | 2.14 | 2.54 |
| Current Ratio | 0.93 | 0.93 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-450.1M | $-450.1M | $873.1M | $1.01B | $-1.11B |
| Returns | |||||
| ROE | -96.1% | -96.1% | 1.7% | -11.7% | 3.6% |
| Valuation | |||||
| P/B | 0.08 | 0.08 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -67.2% | -67.2% | -0.5% | 1.0% | — |
| EPS Growth | — | — | 114.2% | -374.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-59.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.85 → n/d
Residual
-59.8%
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.