Financial Services / Capital MarketsBSE
$0.58
+0.01 (+1.79%)
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 3.0/100
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
17/100
F
Piotroski
0/9
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
$273M
P/E
9.7x
↓EV/EBITDA
N/A
•ROE
-3.7%
↓Gross Margin
-5878.2%
↓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
-41.4%
FCF CAGR
—
FCF margin
-33639.7%
FCF / Net income
5.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $395000.0 · net income $-22.2M · FCF $-132.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $395000.00 | $395000.00 | $5.0M | — | $2.0M |
| Net Income | $-22.2M | $-22.2M | $933000.00 | $2.7M | $2.4M |
| EBITDA | $-20.4M | $-20.4M | $2.5M | $3.6M | $3.3M |
| EPS | -0.06 | -0.06 | 0.01 | 0.02 | 0.02 |
| Gross Margin | -5878.2% | -5878.2% | 28.5% | — | -31.8% |
| Operating Margin | -8110.9% | -8110.9% | -58.1% | — | -118.5% |
| Net Margin | -5628.4% | -5628.4% | 18.7% | — | 124.2% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.15 | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-132.9M | $-132.9M | $1.4M | $24.2M | $-12.9M |
| Returns | |||||
| ROE | -3.7% | -3.7% | 0.4% | 1.1% | 1.0% |
| Valuation | |||||
| P/E | 9.67 | 9.67 | 129.00 | 86.31 | 225.04 |
| EV/EBITDA | — | — | 102.42 | 62.82 | 180.82 |
| P/B | 0.36 | 0.36 | 0.93 | 0.90 | 2.36 |
| Growth & Yield | |||||
| Revenue Growth | -92.1% | -92.1% | — | — | — |
| EPS Growth | -700.0% | -700.0% | -36.1% | 0.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-8.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → -0.06
Residual
-8.1%
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.