Financial Services / Asset ManagementCanadian Sec
$0.01
-0.00 (-50.00%)
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
21/100
D
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
$3M
P/E
N/A
•EV/EBITDA
4.5x
↓ROE
24.5%
↑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
—
FCF CAGR
—
FCF margin
151.4%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $20475.0 · net income $639140.0 · FCF $30997.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $20475.00 | $20475.00 | $-131252.00 | $25668.00 | — |
| Net Income | $639140.00 | $639140.00 | $-1.1M | $-1.2M | $-6.9M |
| EBITDA | $639565.00 | $639565.00 | $-1.1M | $-1.2M | $-6.6M |
| EPS | — | — | — | -0.00 | -0.01 |
| Operating Margin | -5073.5% | -5073.5% | 856.7% | -4735.4% | — |
| Net Margin | 3121.6% | 3121.6% | 844.8% | -4662.4% | — |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.01 |
| Current Ratio | 25.63 | 25.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $30997.00 | $30997.00 | $-852100.00 | $-1.4M | $-1.1M |
| Returns | |||||
| ROE | 24.5% | 24.5% | -56.3% | -52.2% | -196.4% |
| Valuation | |||||
| EV/EBITDA | 4.52 | 4.52 | — | — | — |
| P/B | 1.27 | 1.27 | 1.65 | 2.72 | 1.79 |
| Growth & Yield | |||||
| Revenue Growth | 115.6% | 115.6% | -611.3% | — | — |
| EPS Growth | — | — | — | 80.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-50.0%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-50.0%
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.