Financial Services / Credit ServicesAthens
$0.18
+0.02 (+10.00%)
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 89.0/100
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
18/100
F
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$32M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15.6%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
20.8%
FCF / Net income
0.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-1.9M · net income $-2.3M · FCF $-391185.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $-1.9M | $-1.9M | $8.7M | $4.3M |
| Net Income | $-2.3M | $-2.3M | $8.2M | $3.9M |
| EBITDA | $-2.2M | $-2.2M | $8.3M | $4.0M |
| EPS | — | — | — | 0.02 |
| Operating Margin | 116.1% | 116.1% | 95.5% | 93.3% |
| Net Margin | 121.6% | 121.6% | 94.5% | 91.7% |
| Cash Flow | ||||
| Free Cash Flow | $-391185.00 | $-391185.00 | $2.0M | $19.1M |
| Returns | ||||
| ROE | -15.6% | -15.6% | 48.3% | 22.2% |
| Valuation | ||||
| P/E | — | — | — | 9.52 |
| EV/EBITDA | — | — | 5.42 | 6.65 |
| P/B | 2.21 | 2.21 | 2.89 | 2.12 |
| Growth & Yield | ||||
| Revenue Growth | -121.7% | -121.7% | 101.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
-10.1%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-10.1%
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.