Financial Services / Credit ServicesBSE
$0.20
-0.01 (-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 1.0/100
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
14/100
F
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
$160M
P/E
20.0x
↑EV/EBITDA
N/A
•ROE
7.0%
↑Gross Margin
N/A
•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
+13.1%
FCF CAGR
—
FCF margin
-318.7%
FCF / Net income
-3.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.8M · net income $6.6M · FCF $-21.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.8M | $6.8M | $-126.2M | $4.4M | $4.7M |
| Net Income | $6.6M | $6.6M | $-593.7M | $-2.2M | $3.0M |
| EPS | 0.01 | 0.01 | -0.74 | -0.00 | 0.00 |
| Net Margin | 96.2% | 96.2% | 470.5% | -49.3% | 64.2% |
| Cash Flow | |||||
| Free Cash Flow | $-21.8M | $-21.8M | $2.3M | $-11.1M | $3.3M |
| Returns | |||||
| ROE | 7.0% | 7.0% | -682.0% | -0.9% | 1.2% |
| Valuation | |||||
| P/E | 20.00 | 20.00 | — | — | — |
| P/B | 1.76 | 1.76 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 105.4% | 105.4% | -2962.8% | -6.5% | — |
| EPS Growth | 101.1% | 101.1% | -24700.0% | -889.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
30.4%
EPS terminal req.
$0.02
Spread vs growth
70.7%
5Y implied EPS CAGR
21.8%
EPS terminal req.
$0.02
Spread vs growth
79.2%
10Y implied EPS CAGR
15.8%
EPS terminal req.
$0.03
Spread vs growth
85.3%
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
-33.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.74 → 0.01
Residual
-33.3%
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.