Financial Services / Capital MarketsBSE
$11.39
+0.07 (+0.61%)
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 10.0/100
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
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
$521M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.4%
↓Gross Margin
-0.2%
↓Debt/Equity
0.42
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+27.2%
FCF CAGR
—
FCF margin
-3.7%
FCF / Net income
3.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.21B · net income $-23.6M · FCF $-82.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.21B | $2.21B | $2.33B | $663.4M | $1.07B |
| Net Income | $-23.6M | $-23.6M | $77.6M | $-53.6M | $30.1M |
| EBITDA | $-16.6M | $-16.6M | $93.2M | $-47.4M | $45.9M |
| EPS | -0.52 | -0.52 | 1.70 | -1.17 | 0.66 |
| Gross Margin | -0.2% | -0.2% | 4.2% | -5.9% | 4.8% |
| Operating Margin | -0.8% | -0.8% | 4.0% | -7.3% | 4.1% |
| Net Margin | -1.1% | -1.1% | 3.3% | -8.1% | 2.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.42 | 0.42 | 0.03 | 0.52 | 0.46 |
| Current Ratio | 2.69 | 2.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-82.5M | $-82.5M | $25.6M | $4.5M | $-22.0M |
| Returns | |||||
| ROE | -12.4% | -12.4% | 35.3% | -44.3% | 17.6% |
| Valuation | |||||
| P/E | — | — | 8.38 | — | 7.79 |
| EV/EBITDA | — | — | 7.01 | — | 2.56 |
| P/B | 2.72 | 2.72 | 2.96 | 5.79 | 0.27 |
| Growth & Yield | |||||
| Revenue Growth | -5.5% | -5.5% | 251.6% | -38.0% | — |
| EPS Growth | -130.6% | -130.6% | 245.3% | -277.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.8%
Start / end P/E
n/dx → n/dx
EPS bridge
1.70 → -0.52
Residual
-25.8%
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.