Financial Services / Credit ServicesWarsaw
$3.52
+0.02 (+0.57%)
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
22/100
D
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
$9M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-11.8%
↓Gross Margin
-426.7%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-36.1%
FCF CAGR
—
FCF margin
-1671.2%
FCF / Net income
2.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $468000.0 · net income $-2.8M · FCF $-7.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $468000.00 | $468000.00 | $711000.00 | $1.3M | $1.8M |
| Net Income | $-2.8M | $-2.8M | $-2.3M | $-1.8M | $-609000.00 |
| EBITDA | $-3.0M | $-3.0M | $-2.1M | $-1.6M | $-1.4M |
| EPS | -1.10 | -1.10 | -0.89 | -0.36 | -0.07 |
| Gross Margin | -426.7% | -426.7% | -285.9% | -97.7% | -46.0% |
| Operating Margin | -789.5% | -789.5% | -467.4% | -168.7% | -122.9% |
| Net Margin | -599.6% | -599.6% | -320.0% | -137.9% | -34.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.02 | 0.02 | — |
| Cash Flow | |||||
| Free Cash Flow | $-7.8M | $-7.8M | $-5.4M | $2.7M | $38.3M |
| Returns | |||||
| ROE | -11.8% | -11.8% | -8.5% | -6.0% | -1.0% |
| Valuation | |||||
| P/B | 0.38 | 0.38 | 0.58 | 0.46 | 0.69 |
| Growth & Yield | |||||
| Revenue Growth | -34.2% | -34.2% | -44.6% | -28.4% | — |
| EPS Growth | -23.6% | -23.6% | -147.2% | -414.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.89 → -1.10
Residual
+0.0%
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.