Financial Services / Credit ServicesBSE
$19.30
+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
27/100
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
$62M
P/E
N/A
•EV/EBITDA
152.7x
↑ROE
-0.5%
↓Gross Margin
65.6%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.3%
FCF CAGR
—
FCF margin
14.4%
FCF / Net income
-2.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.2M · net income $-384000.0 · FCF $1.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.2M | $7.2M | $7.2M | $7.5M | $7.7M |
| Net Income | $-384000.00 | $-384000.00 | $-410000.00 | $-667825.00 | $20008.00 |
| EBITDA | $424000.00 | $424000.00 | $115000.00 | $-1.6M | $43251.00 |
| EPS | -0.12 | -0.12 | -0.13 | -0.21 | 0.01 |
| Gross Margin | 65.6% | 65.6% | 88.2% | 85.7% | 92.6% |
| Operating Margin | 5.9% | 5.9% | 1.6% | -22.0% | 0.6% |
| Net Margin | -5.4% | -5.4% | -5.7% | -8.9% | 0.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.03 | 0.04 | 0.21 |
| Cash Flow | |||||
| Free Cash Flow | $1.0M | $1.0M | $399000.00 | $-1.2M | $-9.1M |
| Returns | |||||
| ROE | -0.5% | -0.5% | -0.6% | -0.9% | 0.0% |
| Valuation | |||||
| P/E | — | — | — | — | 945.00 |
| EV/EBITDA | 152.75 | 152.75 | 293.38 | — | 1062.42 |
| P/B | 0.83 | 0.83 | 0.42 | 0.38 | 0.40 |
| Growth & Yield | |||||
| Revenue Growth | -0.2% | -0.2% | -4.0% | -2.8% | — |
| EPS Growth | 7.7% | 7.7% | 38.1% | -2200.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-3.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.13 → -0.12
Residual
-3.5%
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.