Financial Services / Shell CompaniesBSE
$23.00
+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 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
12/100
F
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
$91M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-10.5%
↓Gross Margin
N/A
•Debt/Equity
0.32
↑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
0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-3.8M · FCF $-689000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-3.8M | $-3.8M | $-6.2M | $-242000.00 | $-320000.00 |
| EBITDA | $-3.8M | $-3.8M | $-6.1M | $27000.00 | $-100000.00 |
| EPS | -0.96 | -0.96 | -1.56 | -0.06 | -0.09 |
| Balance Sheet | |||||
| Debt/Equity | 0.32 | 0.32 | 0.27 | 0.11 | 0.11 |
| Cash Flow | |||||
| Free Cash Flow | $-689000.00 | $-689000.00 | $-6.0M | $40000.00 | $165000.00 |
| Returns | |||||
| ROE | -10.5% | -10.5% | -15.5% | -0.5% | -0.7% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 1448.58 | — |
| P/B | 2.53 | 2.53 | 0.84 | 0.74 | 0.73 |
| Growth & Yield | |||||
| EPS Growth | 38.5% | 38.5% | -2500.0% | 33.3% | — |
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
+4.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.56 → -0.96
Residual
+4.5%
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.