Financial Services / Asset ManagementBSE
$132.60
+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
27/100
D
Piotroski
5/9
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
$361M
P/E
457.2x
↑EV/EBITDA
N/A
•ROE
-9.1%
↓Gross Margin
-37.4%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-12.5%
FCF CAGR
—
FCF margin
-193.0%
FCF / Net income
0.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.4M · net income $-6.9M · FCF $-4.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.4M | $2.4M | $2.5M | $2.1M | $3.6M |
| Net Income | $-6.9M | $-6.9M | $-19.8M | $-3.7M | $18.9M |
| EBITDA | $-4.1M | $-4.1M | $3.0M | $-3.1M | $19.2M |
| EPS | -4.54 | -4.54 | -13.08 | -2.46 | 12.49 |
| Gross Margin | -37.4% | -37.4% | -20.7% | -33.5% | 28.2% |
| Operating Margin | -105.6% | -105.6% | -131.4% | -116.5% | -13.3% |
| Net Margin | -281.2% | -281.2% | -790.3% | -180.6% | 519.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.7M | $-4.7M | $-5.7M | $-5.6M | $-4.5M |
| Returns | |||||
| ROE | -9.1% | -9.1% | -24.0% | -3.6% | 17.8% |
| Valuation | |||||
| P/E | 457.24 | 457.24 | — | — | 5.65 |
| EV/EBITDA | — | — | 34.02 | — | 3.21 |
| P/B | 2.66 | 2.66 | 1.26 | 1.34 | 1.01 |
| Growth & Yield | |||||
| Revenue Growth | -2.6% | -2.6% | 21.5% | -43.4% | — |
| EPS Growth | 65.3% | 65.3% | -431.7% | -119.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+14.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-13.08 → -4.54
Residual
+14.3%
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.