Financial Services / Shell CompaniesNSE
$8.17
+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
23/100
D
Piotroski
3/9
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
$117M
P/E
N/A
•EV/EBITDA
N/A
•ROE
27.6%
↑Gross Margin
N/A
•Debt/Equity
-0.95
↓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
—
FCF / Net income
1.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-2.1M · FCF $-2.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | $272000.00 | $1.9M | — |
| Net Income | $-2.1M | $-2.1M | $-7.1M | $-2.8M | $-53.8M |
| EBITDA | $-2.0M | $-2.0M | $-7.1M | $-2.8M | $-53.8M |
| EPS | -0.15 | -0.15 | -0.50 | -0.20 | -3.76 |
| Gross Margin | — | — | -272.4% | 9.7% | — |
| Operating Margin | — | — | -975.4% | -143.0% | — |
| Net Margin | — | — | -2612.9% | -144.6% | — |
| Balance Sheet | |||||
| Debt/Equity | -0.95 | -0.95 | -0.93 | 1.72 | — |
| Current Ratio | 4.43 | 4.43 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.1M | $-2.1M | $-2.3M | $-2.8M | $-134000.00 |
| Returns | |||||
| ROE | 27.6% | 27.6% | 129.8% | -173.0% | -1210.0% |
| Valuation | |||||
| P/B | — | — | — | 56.24 | 13.68 |
| Growth & Yield | |||||
| Revenue Growth | — | — | -86.1% | — | — |
| EPS Growth | 70.0% | 70.0% | -153.9% | 94.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-27.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.50 → -0.15
Residual
-27.0%
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.