Financial Services / Capital MarketsBSE
$8.67
+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 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
33/100
D
Piotroski
4/9
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
$57M
P/E
N/A
•EV/EBITDA
N/A
•ROE
51.3%
↑Gross Margin
-104.7%
↓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
+535.2%
FCF CAGR
—
FCF margin
0.6%
FCF / Net income
-0.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $86.9M · net income $-4.4M · FCF $516000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $86.9M | $86.9M | $6.8M | $178000.00 | $339000.00 |
| Net Income | $-4.4M | $-4.4M | $-2.8M | $-98000.00 | $-2.1M |
| EBITDA | $-6.2M | $-6.2M | $-2.5M | $-95000.00 | $-2.9M |
| EPS | -0.07 | -0.07 | — | -0.01 | -0.32 |
| Gross Margin | -104.7% | -104.7% | 7.2% | 52.2% | 27.4% |
| Operating Margin | -7.1% | -7.1% | -37.3% | -53.9% | -45.1% |
| Net Margin | -5.1% | -5.1% | -41.4% | -55.1% | -619.2% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | -0.18 |
| Cash Flow | |||||
| Free Cash Flow | $516000.00 | $516000.00 | $562000.00 | $-651000.00 | $-4.5M |
| Returns | |||||
| ROE | 51.3% | 51.3% | 66.6% | 7.0% | 160.5% |
| Growth & Yield | |||||
| Revenue Growth | 1185.0% | 1185.0% | 3698.9% | -47.5% | — |
| EPS Growth | — | — | — | 95.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+46.9%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → -0.07
Residual
+46.9%
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.