Financial Services / Capital MarketsCanadian Sec
$0.01
+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 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
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
195.0%
↑Gross Margin
N/A
•Debt/Equity
-0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-34234.9%
FCF / Net income
0.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8176.0 · net income $-4.5M · FCF $-2.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $8176.00 | $8176.00 | $-33579.00 | $112296.00 | $-482783.00 | $-52954.00 |
| Net Income | $-4.5M | $-4.5M | $-11.2M | $-2.0M | $-3.4M | $-10.2M |
| EBITDA | $-4.5M | $-4.5M | $-10.9M | $-1.9M | $-3.4M | $-10.2M |
| EPS | -0.03 | -0.03 | -0.10 | -0.02 | -0.04 | -0.12 |
| Operating Margin | -54727.8% | -54727.8% | 7554.5% | -1390.0% | 601.0% | 19329.6% |
| Net Margin | -54825.9% | -54825.9% | 33332.0% | -1751.2% | 702.7% | 19238.5% |
| Balance Sheet | ||||||
| Debt/Equity | -0.06 | -0.06 | -1.00 | -1.21 | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-2.8M | $-2.8M | $-1.9M | $-1.1M | $-1.5M | $-2.6M |
| Returns | ||||||
| ROE | 195.0% | 195.0% | 897.6% | 196.3% | -3678.1% | -270.6% |
| Valuation | ||||||
| P/B | — | — | — | — | 18.67 | — |
| Growth & Yield | ||||||
| Revenue Growth | 124.3% | 124.3% | -129.9% | 123.3% | — | — |
| EPS Growth | 70.0% | 70.0% | -400.0% | 50.0% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-77.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → -0.03
Residual
-77.8%
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.