Financial Services / Capital MarketsBSE
$1.47
-0.03 (-2.00%)
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
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
$79M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.3%
↓Gross Margin
N/A
•Debt/Equity
0.15
↓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
4.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-4.3M · FCF $-19.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | $207.2M | $52.4M | — |
| Net Income | $-4.3M | $-4.3M | $-204.3M | $60000.00 | $-8.4M |
| EBITDA | $-3.3M | $-3.3M | $-273.0M | $82000.00 | $-8.4M |
| EPS | -0.08 | -0.08 | -3.80 | 0.00 | -0.16 |
| Gross Margin | — | — | -94.9% | 2.3% | — |
| Operating Margin | — | — | -95.6% | -1.2% | — |
| Net Margin | — | — | -98.6% | 0.1% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.15 | 0.15 | 0.01 | 0.01 | 0.00 |
| Current Ratio | 3.38 | 3.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-19.2M | $-19.2M | $298.0M | $-70000.00 | $7.8M |
| Returns | |||||
| ROE | -1.3% | -1.3% | -59.6% | 0.0% | -1.5% |
| Valuation | |||||
| P/E | — | — | — | 18550.00 | — |
| EV/EBITDA | — | — | — | 12196.71 | — |
| P/B | 0.23 | 0.23 | 2.91 | 1.82 | 1.82 |
| Growth & Yield | |||||
| Revenue Growth | — | — | 295.1% | — | — |
| EPS Growth | 97.9% | 97.9% | -380100.0% | 100.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+14.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.80 → -0.08
Residual
+14.0%
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.