Financial Services / Capital MarketsKuwait
$138.00
+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 4.0/100
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
23/100
D
Piotroski
5/9
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
$23M
P/E
N/A
•EV/EBITDA
N/A
•ROE
0.9%
↓Gross Margin
-621.5%
↓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
-22.8%
FCF CAGR
—
FCF margin
243.3%
FCF / Net income
1.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21568.0 · net income $44897.0 · FCF $52475.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $21568.00 | $21568.00 | $27319.00 | $35658.00 | $46829.00 |
| Net Income | $44897.00 | $44897.00 | $-85105.00 | $50125.00 | $81809.00 |
| EBITDA | $-290882.00 | $-290882.00 | $-366212.00 | $-193274.00 | $-453304.00 |
| EPS | — | — | -0.00 | 0.00 | 0.00 |
| Gross Margin | -621.5% | -621.5% | -726.5% | -750.1% | -547.8% |
| Operating Margin | -1351.6% | -1351.6% | -1341.0% | -542.7% | -969.6% |
| Net Margin | 208.2% | 208.2% | -311.5% | 140.6% | 174.7% |
| Balance Sheet | |||||
| Current Ratio | 1.96 | 1.96 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $52475.00 | $52475.00 | $-144461.00 | $-9852.00 | $-157661.00 |
| Returns | |||||
| ROE | 0.9% | 0.9% | -1.7% | 1.0% | 1.6% |
| Valuation | |||||
| P/E | — | — | — | 75000.00 | 41600.00 |
| P/B | 4484.74 | 4484.74 | 1577.47 | 725.22 | 677.99 |
| Growth & Yield | |||||
| Revenue Growth | -21.1% | -21.1% | -23.4% | -23.9% | — |
| EPS Growth | — | — | -273.3% | -40.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+193.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
+193.0%
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.