Financial Services / Capital MarketsNasdaqCM
$1.37
-0.14 (-9.27%)
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
24/100
D
Piotroski
2/9
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
$292M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-347.2%
↓Gross Margin
N/A
•Debt/Equity
0.29
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2013–2025 · 12 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-462.8M · FCF $-10.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||
| Revenue | — | — | $40000.00 | $18000.00 | $286000.00 | $441000.00 | $0.00 | — | — | — | — | — | — | — |
| Net Income | $-462.8M | $-462.8M | $-10.3M | $-29.0M | $-27.1M | $-31.9M | $-52.2M | $-34.1M | $-18.1M | $-12.7M | $-11.6M | $-9.5M | $-8.5M | $-9.8M |
| EBITDA | $-458.9M | $-458.9M | $-10.1M | $-28.2M | $-27.0M | $-33.2M | $-59.1M | $-34.5M | $-17.2M | — | — | — | — | — |
| EPS | -9.65 | -9.65 | -0.75 | -3.95 | -6.33 | — | — | — | — | — | — | — | — | — |
| Gross Margin | — | — | — | 100.0% | 80.1% | 54.9% | — | — | — | — | — | — | — | — |
| Operating Margin | — | — | -31522.5% | -158400.0% | -9533.2% | -7576.2% | — | — | — | — | — | — | — | — |
| Net Margin | — | — | -25825.0% | -161338.9% | -9458.7% | -7237.4% | — | — | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||
| Debt/Equity | 0.29 | 0.29 | -0.07 | -0.16 | 1.83 | — | — | — | — | — | — | — | — | — |
| Current Ratio | 13.90 | 13.90 | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||
| Free Cash Flow | $-10.4M | $-10.4M | $-4.8M | $-17.5M | $-21.9M | $-26.9M | $-26.7M | $-15.7M | $-10.3M | $-7.5M | $-5.1M | $-4.5M | $-2.0M | $-1.8M |
| Returns | ||||||||||||||
| ROE | -347.2% | -347.2% | 717.9% | 996.9% | -6471.8% | -260.7% | -214.3% | -305.5% | -545.6% | 390.7% | 415.7% | 325.1% | 236.5% | 197.6% |
| Valuation | ||||||||||||||
| P/B | 0.49 | 0.49 | — | — | 55.64 | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||
| Revenue Growth | — | — | 122.2% | -93.7% | — | — | — | — | — | — | — | — | — | — |
| EPS Growth | -1186.7% | -1186.7% | 81.0% | 37.6% | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-75.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.75 → -9.65
Residual
-75.5%
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.