Financial Services / Capital MarketsNYSE
$1.05
-0.02 (-1.87%)
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
5/100
F
Piotroski
0/9
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
$17M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-23.0%
↓Gross Margin
1.5%
↓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
-16.0%
FCF CAGR
—
FCF margin
-159.8%
FCF / Net income
2.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $154.3M · net income $-97.3M · FCF $-246.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $154.3M | $154.3M | $231.4M | $92.4M | $260.0M |
| Net Income | $-97.3M | $-97.3M | $-13.6M | $-3.7M | $-229.4M |
| EBITDA | $-89.9M | $-89.9M | $-10.3M | $963000.00 | $-205.9M |
| EPS | — | — | -4.49 | -4.04 | -443.46 |
| Gross Margin | 1.5% | 1.5% | 3.0% | 15.3% | -4.1% |
| Operating Margin | -63.9% | -63.9% | -9.3% | -5.2% | -82.5% |
| Net Margin | -63.1% | -63.1% | -5.9% | -4.0% | -88.2% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.00 | 0.00 |
| Current Ratio | 11.05 | 11.05 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-246.5M | $-246.5M | $-72.9M | $9.7M | $-88.9M |
| Returns | |||||
| ROE | -23.0% | -23.0% | -3.1% | -0.9% | -56.0% |
| Valuation | |||||
| EV/EBITDA | — | — | — | -224.85 | — |
| P/B | — | — | 0.05 | 0.15 | 0.07 |
| Growth & Yield | |||||
| Revenue Growth | -33.3% | -33.3% | 150.4% | -64.5% | — |
| EPS Growth | — | — | -11.2% | 99.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-83.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.49 → n/d
Residual
-83.0%
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.