Consumer Defensive / Education & Training ServicesParis
$1.16
+0.00 (+0.00%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 66.0/100
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
46/100
C
Piotroski
1/9
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
$2M
P/E
2.3x
↓EV/EBITDA
N/A
•ROE
-50.0%
↓Gross Margin
1.2%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-25.8%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.6M · net income $-3.9M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.6M | $8.6M | $16.3M | $23.4M | $21.1M |
| Net Income | $-3.9M | $-3.9M | $170996.00 | $7.0M | $2.3M |
| EBITDA | $-1.7M | $-1.7M | $1.4M | $10.7M | $5.4M |
| Gross Margin | 1.2% | 1.2% | 26.7% | 34.3% | 40.7% |
| Operating Margin | -26.4% | -26.4% | 1.3% | 12.6% | 19.2% |
| Net Margin | -45.0% | -45.0% | 1.1% | 30.1% | 10.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.01 | 0.16 |
| Current Ratio | 2.50 | 2.50 | — | — | — |
| Returns | |||||
| ROE | -50.0% | -50.0% | 1.5% | 56.5% | 34.5% |
| Valuation | |||||
| P/E | 2.27 | 2.27 | — | — | — |
| EV/EBITDA | — | — | 0.25 | -0.32 | 0.99 |
| P/B | 0.19 | 0.19 | 0.32 | 0.30 | 1.02 |
| Growth & Yield | |||||
| Revenue Growth | -47.0% | -47.0% | -30.6% | 10.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+44.1%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+44.1%
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.