Financial Services / Capital MarketsBSE
$9.98
+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 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
3/100
F
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
$79M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-10.8%
↓Gross Margin
25.4%
↓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
-47.0%
FCF CAGR
—
FCF margin
-77.5%
FCF / Net income
0.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.7M · net income $-3.1M · FCF $-2.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.7M | $2.7M | $618000.00 | $33.6M | $17.9M |
| Net Income | $-3.1M | $-3.1M | $-27.0M | $1.1M | $2.1M |
| EBITDA | $-2.4M | $-2.4M | $-26.3M | $3.6M | $4.1M |
| EPS | -0.39 | -0.39 | -3.41 | 0.19 | 0.41 |
| Gross Margin | 25.4% | 25.4% | -149.5% | 94.7% | 89.9% |
| Operating Margin | -47.7% | -47.7% | -494.3% | 5.0% | 21.0% |
| Net Margin | -115.8% | -115.8% | -4373.0% | 3.2% | 11.6% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.01 | 0.60 |
| Cash Flow | |||||
| Free Cash Flow | $-2.1M | $-2.1M | $-2.3M | $-20.8M | $3.5M |
| Returns | |||||
| ROE | -10.8% | -10.8% | -85.8% | 1.8% | 8.4% |
| Valuation | |||||
| P/E | — | — | — | 123.68 | 18.05 |
| EV/EBITDA | — | — | — | 35.86 | 12.84 |
| P/B | 2.78 | 2.78 | 4.62 | 2.23 | 1.52 |
| Growth & Yield | |||||
| Revenue Growth | 330.4% | 330.4% | -98.2% | 87.4% | — |
| EPS Growth | 88.6% | 88.6% | -1894.7% | -53.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-15.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.41 → -0.39
Residual
-15.6%
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.