Financial Services / Credit ServicesBSE
$10.50
+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
29/100
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
$76M
P/E
116.7x
↑EV/EBITDA
N/A
•ROE
-0.9%
↓Gross Margin
19.0%
↓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
+57.9%
FCF CAGR
-65.5%
FCF margin
14.9%
FCF / Net income
-0.38x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.3M · net income $-506000.0 · FCF $192000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.3M | $1.3M | $2.0M | $423000.00 | $327000.00 |
| Net Income | $-506000.00 | $-506000.00 | $-508000.00 | $-1.7M | $-706000.00 |
| EBITDA | $-476000.00 | $-476000.00 | $-498000.00 | $-1.6M | $-925000.00 |
| EPS | -0.07 | -0.07 | -0.07 | -0.24 | -0.10 |
| Gross Margin | 19.0% | 19.0% | 15.9% | -115.8% | -142.5% |
| Operating Margin | -39.3% | -39.3% | -25.9% | -383.2% | -288.1% |
| Net Margin | -39.3% | -39.3% | -25.9% | -410.4% | -215.9% |
| Balance Sheet | |||||
| Current Ratio | 511.10 | 511.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $192000.00 | $192000.00 | $-8.7M | $-2.2M | $4.7M |
| Returns | |||||
| ROE | -0.9% | -0.9% | -0.9% | -2.9% | -1.2% |
| Valuation | |||||
| P/E | 116.67 | 116.67 | — | — | — |
| P/B | 1.30 | 1.30 | 0.23 | 0.23 | 0.19 |
| Growth & Yield | |||||
| Revenue Growth | -34.3% | -34.3% | 363.4% | 29.4% | — |
| EPS Growth | 0.0% | 0.0% | 70.8% | -140.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+271.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → -0.07
Residual
+271.0%
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.