Financial Services / Capital MarketsNasdaqCM
$6.19
+0.08 (+1.31%)
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
16/100
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
$1.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-30.4%
↓Gross Margin
93.2%
↑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
+100.3%
FCF CAGR
—
FCF margin
-62.6%
FCF / Net income
0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.1M · net income $-734.6M · FCF $-17.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $28.1M | $28.1M | $3.7M | $5.0M | $3.5M |
| Net Income | $-734.6M | $-734.6M | $10.1M | $-14.2M | $-15.2M |
| EBITDA | $-733.5M | $-733.5M | $-4.1M | $-10.0M | $-13.1M |
| EPS | -7.37 | -7.37 | 27.62 | -62.04 | -73.56 |
| Gross Margin | 93.2% | 93.2% | 24.7% | 30.9% | 37.7% |
| Operating Margin | -116.7% | -116.7% | -130.1% | -129.8% | -273.8% |
| Net Margin | -2618.4% | -2618.4% | 275.8% | -287.6% | -436.5% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | -1.36 | 0.90 |
| Current Ratio | 3.31 | 3.31 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-17.6M | $-17.6M | $-22.8M | $296741.00 | $-6.0M |
| Returns | |||||
| ROE | -30.4% | -30.4% | 485.1% | 151.5% | -510.1% |
| Valuation | |||||
| P/E | — | — | 0.27 | — | — |
| P/B | 0.26 | 0.26 | 1.22 | — | 3.17 |
| Growth & Yield | |||||
| Revenue Growth | 666.1% | 666.1% | -26.1% | 41.9% | — |
| EPS Growth | -126.7% | -126.7% | 144.5% | 15.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-91.9%
Start / end P/E
n/dx → n/dx
EPS bridge
27.62 → -7.37
Residual
-91.9%
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.