Financial Services / Credit ServicesBSE
$74.90
+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
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
$37M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.8%
↓Gross Margin
39.7%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.5%
FCF CAGR
—
FCF margin
-20.2%
FCF / Net income
1.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.5M · net income $-215528.0 · FCF $-305207.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.5M | $1.5M | $1.5M | $1.4M | $1.4M |
| Net Income | $-215528.00 | $-215528.00 | $-420448.00 | $-237094.00 | $-117960.00 |
| EBITDA | $-215049.00 | $-215049.00 | $-393879.00 | $-236362.00 | $-117568.00 |
| EPS | -0.43 | -0.43 | -0.84 | -0.47 | -0.24 |
| Gross Margin | 39.7% | 39.7% | 42.4% | 43.1% | 46.6% |
| Operating Margin | -14.2% | -14.2% | -25.8% | -16.7% | -8.4% |
| Net Margin | -14.3% | -14.3% | -27.5% | -16.7% | -8.4% |
| Balance Sheet | |||||
| Current Ratio | 86.24 | 86.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-305207.00 | $-305207.00 | $61910.00 | $373942.00 | $-363903.00 |
| Returns | |||||
| ROE | -0.8% | -0.8% | -1.5% | -0.9% | -0.4% |
| Valuation | |||||
| P/B | 1.34 | 1.34 | 0.59 | 0.44 | 0.31 |
| Growth & Yield | |||||
| Revenue Growth | -1.3% | -1.3% | 7.7% | 1.4% | — |
| EPS Growth | 48.8% | 48.8% | -78.7% | -95.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+40.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.84 → -0.43
Residual
+40.6%
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.