Financial Services / Capital MarketsWarsaw
$1.60
+0.02 (+1.27%)
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
29/100
D
Piotroski
1/9
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
$37M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.6%
↓Gross Margin
100.0%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-50.5%
FCF CAGR
—
FCF margin
-5675.0%
FCF / Net income
1.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $20000.0 · net income $-981000.0 · FCF $-1.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $20000.00 | $20000.00 | $1.6M | $16000.00 | $165000.00 |
| Net Income | $-981000.00 | $-981000.00 | $354000.00 | $14.7M | $-3.6M |
| EBITDA | $-1.2M | $-1.2M | $531000.00 | $20.8M | $-3.7M |
| EPS | -0.04 | -0.04 | 0.02 | 0.63 | -0.15 |
| Gross Margin | 100.0% | 100.0% | 26.0% | 100.0% | 77.0% |
| Operating Margin | -6820.0% | -6820.0% | 25.5% | -11756.3% | -1318.8% |
| Net Margin | -4905.0% | -4905.0% | 22.3% | 92156.3% | -2186.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 |
| Current Ratio | 0.10 | 0.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.1M | $-1.1M | $388000.00 | $-468000.00 | $-2.7M |
| Returns | |||||
| ROE | -1.6% | -1.6% | 0.6% | 23.6% | -7.6% |
| Valuation | |||||
| P/E | — | — | 78.50 | 2.92 | — |
| EV/EBITDA | — | — | 68.52 | 2.08 | — |
| P/B | 0.61 | 0.61 | 0.58 | 0.69 | 0.38 |
| Growth & Yield | |||||
| Revenue Growth | -98.7% | -98.7% | 9818.8% | -90.3% | — |
| EPS Growth | -300.0% | -300.0% | -96.8% | 520.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+7.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → -0.04
Residual
+7.4%
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.