Financial Services / Credit ServicesBSE
$8.40
-0.10 (-1.18%)
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
2/100
F
Piotroski
3/9
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
$123M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.1%
↓Gross Margin
39.7%
↓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
+3.0%
FCF CAGR
—
FCF margin
-122.2%
FCF / Net income
5.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.4M · net income $-1.2M · FCF $-6.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.4M | $5.4M | $5.5M | $5.1M | $5.0M |
| Net Income | $-1.2M | $-1.2M | $-1.5M | $-848000.00 | $-1.4M |
| EBITDA | $-1.3M | $-1.3M | $-242000.00 | $-722000.00 | $26.7M |
| EPS | -0.08 | -0.08 | -0.10 | -0.06 | -0.09 |
| Gross Margin | 39.7% | 39.7% | 40.4% | 41.3% | 39.6% |
| Operating Margin | -24.6% | -24.6% | -4.6% | -14.4% | 536.4% |
| Net Margin | -21.6% | -21.6% | -28.0% | -16.5% | -27.7% |
| Cash Flow | |||||
| Free Cash Flow | $-6.6M | $-6.6M | $-6.7M | $-5.7M | $-4.9M |
| Returns | |||||
| ROE | -1.1% | -1.1% | -1.4% | -0.8% | -1.3% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 6.93 |
| P/B | 1.18 | 1.18 | 1.33 | 0.81 | 1.74 |
| Growth & Yield | |||||
| Revenue Growth | -0.8% | -0.8% | 6.3% | 3.4% | — |
| EPS Growth | 20.0% | 20.0% | -66.7% | 33.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-19.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → -0.08
Residual
-19.2%
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.