Financial Services / Credit ServicesBSE
$1.54
+0.07 (+4.76%)
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
47/100
C
Piotroski
3/9
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
$231M
P/E
N/A
•EV/EBITDA
2020.8x
↑ROE
0.0%
↓Gross Margin
79.6%
↑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
+6.0%
FCF CAGR
-18.1%
FCF margin
460.9%
FCF / Net income
3074.50x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.3M · net income $2000.0 · FCF $6.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.3M | $1.3M | $3.1M | $1.6M | $1.1M |
| Net Income | $2000.00 | $2000.00 | $9000.00 | $18000.00 | $-506000.00 |
| EBITDA | $94000.00 | $94000.00 | $142000.00 | $201000.00 | $-247000.00 |
| EPS | — | — | — | 0.00 | -0.00 |
| Gross Margin | 79.6% | 79.6% | 93.6% | 89.4% | 69.6% |
| Operating Margin | 1.0% | 1.0% | 0.8% | 1.7% | -44.9% |
| Net Margin | 0.1% | 0.1% | 0.3% | 1.2% | -45.2% |
| Balance Sheet | |||||
| Current Ratio | 8.82 | 8.82 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.1M | $6.1M | $5.5M | $-4.0M | $11.2M |
| Returns | |||||
| ROE | 0.0% | 0.0% | 0.0% | 0.0% | -0.4% |
| Valuation | |||||
| P/E | — | — | — | 6333.33 | — |
| EV/EBITDA | 2020.80 | 2020.80 | 483.41 | 422.12 | — |
| P/B | 1.67 | 1.67 | 0.75 | 0.82 | 0.82 |
| Growth & Yield | |||||
| Revenue Growth | -56.7% | -56.7% | 97.4% | 39.5% | — |
| EPS Growth | — | — | — | 104.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+170.2%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+170.2%
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.