Financial Services / Capital MarketsNasdaqGM
$5.23
-1.03 (-16.45%)
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
10/100
F
Piotroski
3/9
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
$91M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-10.2%
↓Gross Margin
-508.8%
↓Debt/Equity
0.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-21.7%
FCF CAGR
—
FCF margin
-1303.8%
FCF / Net income
0.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.8M · net income $-52.2M · FCF $-23.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.8M | $1.8M | $2.7M | $3.8M | $3.8M |
| Net Income | $-52.2M | $-52.2M | $-3.6M | $-1.6M | $-2.5M |
| EBITDA | $-44.9M | $-44.9M | $-3.0M | $-1.4M | $-2.4M |
| EPS | -0.26 | -0.26 | -0.67 | -0.27 | -0.43 |
| Gross Margin | -508.8% | -508.8% | -31.0% | 94.0% | 96.0% |
| Operating Margin | -1160.1% | -1160.1% | -123.1% | -43.0% | -71.1% |
| Net Margin | -2867.6% | -2867.6% | -133.0% | -42.9% | -67.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.41 | 0.41 | 0.05 | -5.87 | 1.03 |
| Current Ratio | 0.25 | 0.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-23.7M | $-23.7M | $-3.5M | $-463909.00 | $-457771.00 |
| Returns | |||||
| ROE | -10.2% | -10.2% | -140.9% | 1492.0% | -666.8% |
| Valuation | |||||
| P/B | 2.04 | 2.04 | 128.47 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -33.0% | -33.0% | -27.8% | -0.5% | — |
| EPS Growth | 61.2% | 61.2% | -144.0% | 36.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-99.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.67 → -0.26
Residual
-99.4%
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.