Financial Services / Asset ManagementTSXV
$0.62
+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 100.0/100
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
35/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$24M
P/E
N/A
•EV/EBITDA
N/A
•ROE
34.8%
↑Gross Margin
N/A
•Debt/Equity
-0.56
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
47498.5%
FCF / Net income
1.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-136.0 · net income $-40731.0 · FCF $-64598.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $-136.00 | $-136.00 | $-8477.00 | $7365.00 |
| Net Income | $-40731.00 | $-40731.00 | $-118654.00 | $-520129.00 |
| EBITDA | $-35043.00 | $-35043.00 | $-118654.00 | $-522475.00 |
| EPS | — | — | -0.01 | -0.03 |
| Operating Margin | 25766.9% | 25766.9% | 1394.4% | -7094.0% |
| Net Margin | 29949.3% | 29949.3% | 1399.7% | -7062.2% |
| Balance Sheet | ||||
| Debt/Equity | -0.56 | -0.56 | — | — |
| Current Ratio | 80.31 | 80.31 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-64598.00 | $-64598.00 | $-77256.00 | $-84506.00 |
| Returns | ||||
| ROE | 34.8% | 34.8% | 155.3% | -1230.7% |
| Valuation | ||||
| P/B | — | — | — | 38.82 |
| Growth & Yield | ||||
| Revenue Growth | 98.4% | 98.4% | -215.1% | — |
| EPS Growth | — | — | 83.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+24.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
+24.0%
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.