Financial Services / Credit ServicesBSE
$43.95
+0.72 (+1.65%)
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
24/100
D
Piotroski
2/9
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
$4.9B
P/E
N/A
•EV/EBITDA
148.8x
↑ROE
-0.1%
↓Gross Margin
6.6%
↓Debt/Equity
0.69
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+30.2%
FCF CAGR
—
FCF margin
-46.1%
FCF / Net income
219.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.23B · net income $-4.7M · FCF $-1.03B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.23B | $2.23B | $2.28B | $1.91B | $1.01B |
| Net Income | $-4.7M | $-4.7M | $-158.9M | $-167.9M | $-176.6M |
| EBITDA | $44.3M | $44.3M | $-110.4M | $-153.3M | $-212.7M |
| EPS | — | — | -1.64 | -1.78 | -1.87 |
| Gross Margin | 6.6% | 6.6% | 2.0% | 8.0% | -5.3% |
| Operating Margin | -2.6% | -2.6% | -9.0% | -10.4% | -33.7% |
| Net Margin | -0.2% | -0.2% | -7.0% | -8.8% | -17.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.69 | 0.69 | 0.30 | 0.19 | 0.00 |
| Current Ratio | 2.19 | 2.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.03B | $-1.03B | $-1.10B | $-409.5M | $-593.2M |
| Returns | |||||
| ROE | -0.1% | -0.1% | -4.9% | -6.0% | -6.5% |
| Valuation | |||||
| EV/EBITDA | 148.83 | 148.83 | — | — | — |
| P/B | 1.50 | 1.50 | 1.47 | 2.50 | 1.16 |
| Growth & Yield | |||||
| Revenue Growth | -2.3% | -2.3% | 19.6% | 89.0% | — |
| EPS Growth | — | — | 7.9% | 4.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-13.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.64 → n/d
Residual
-13.3%
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.