Financial Services / Credit ServicesBSE
$20.09
+0.00 (+0.00%)
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
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
$105M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15.5%
↓Gross Margin
42.9%
↓Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.9%
FCF CAGR
—
FCF margin
-215.9%
FCF / Net income
1.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.9M · net income $-7.8M · FCF $-8.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.9M | $3.9M | $5.0M | $4.9M | $5.2M |
| Net Income | $-7.8M | $-7.8M | $-1.5M | $582902.31 | $172970.00 |
| EBITDA | $-4.8M | $-4.8M | $653562.76 | $918782.41 | $1.1M |
| EPS | -1.49 | -1.49 | -0.29 | 0.11 | 0.03 |
| Gross Margin | 42.9% | 42.9% | 59.5% | 67.9% | 100.0% |
| Operating Margin | -166.3% | -166.3% | -6.5% | 8.1% | 10.7% |
| Net Margin | -200.4% | -200.4% | -30.6% | 11.8% | 3.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.20 | 0.02 | 0.01 |
| Cash Flow | |||||
| Free Cash Flow | $-8.4M | $-8.4M | $-14.1M | $-3.2M | $-5.7M |
| Returns | |||||
| ROE | -15.5% | -15.5% | -2.6% | 1.0% | 0.3% |
| Valuation | |||||
| P/E | — | — | — | 108.09 | 580.00 |
| EV/EBITDA | — | — | 215.62 | 60.90 | 77.19 |
| P/B | 2.09 | 2.09 | 2.25 | 1.04 | 1.53 |
| Growth & Yield | |||||
| Revenue Growth | -21.4% | -21.4% | 0.7% | -4.6% | — |
| EPS Growth | -413.8% | -413.8% | -363.6% | 266.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-31.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.29 → -1.49
Residual
-31.8%
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.