Financial Services / Capital MarketsBSE
$10.46
-0.55 (-5.00%)
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 100.0/100
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
18/100
F
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
$49M
P/E
N/A
•EV/EBITDA
N/A
•ROE
59.0%
↑Gross Margin
N/A
•Debt/Equity
-1.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-3.5M · FCF $-3.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | $650000.00 | — | — |
| Net Income | $-3.5M | $-3.5M | $-1.2M | $-1.3M | $54113.00 |
| EBITDA | $-2.8M | $-2.8M | $-879160.00 | $-1.3M | $59659.00 |
| EPS | -0.75 | -0.75 | -0.25 | -0.28 | 0.01 |
| Gross Margin | — | — | -62.6% | — | — |
| Operating Margin | — | — | -135.3% | — | — |
| Net Margin | — | — | -177.3% | — | — |
| Balance Sheet | |||||
| Debt/Equity | -1.04 | -1.04 | -0.98 | -0.59 | — |
| Current Ratio | 0.73 | 0.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.0M | $-3.0M | $-1.3M | $22670.00 | $43351.00 |
| Returns | |||||
| ROE | 59.0% | 59.0% | 47.2% | 103.2% | 132.3% |
| Valuation | |||||
| P/E | — | — | — | — | 94.00 |
| EV/EBITDA | — | — | — | — | 74.05 |
| P/B | — | — | — | — | 108.05 |
| Growth & Yield | |||||
| EPS Growth | -200.0% | -200.0% | 11.7% | -2932.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.25 → -0.75
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.