Industrials / Staffing & Employment ServicesParis
$2.74
+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
34/100
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
$3M
P/E
N/A
•EV/EBITDA
N/A
•ROE
87.2%
↑Gross Margin
73.3%
↑Debt/Equity
-1.33
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+10.5%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.8M · net income $-1.3M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.8M | $8.8M | $9.6M | $10.7M | $6.5M |
| Net Income | $-1.3M | $-1.3M | $-544737.00 | $-258117.00 | $-541260.00 |
| EBITDA | $-1.0M | $-1.0M | $-643950.00 | $-87771.00 | $-248308.00 |
| EPS | — | — | -0.44 | -0.21 | -0.51 |
| Gross Margin | 73.3% | 73.3% | 77.8% | 80.2% | 81.6% |
| Operating Margin | -11.8% | -11.8% | -7.5% | -2.0% | -5.0% |
| Net Margin | -14.9% | -14.9% | -5.7% | -2.4% | -8.3% |
| Balance Sheet | |||||
| Debt/Equity | -1.33 | -1.33 | -6.68 | 1.69 | 18.77 |
| Current Ratio | 0.72 | 0.72 | — | — | — |
| Returns | |||||
| ROE | 87.2% | 87.2% | 282.4% | -73.4% | -682.0% |
| Valuation | |||||
| P/B | — | — | — | 13.41 | 26.99 |
| Growth & Yield | |||||
| Revenue Growth | -8.2% | -8.2% | -10.2% | 63.6% | — |
| EPS Growth | — | — | -111.0% | 58.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+44.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.44 → n/d
Residual
+44.4%
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.