Financial Services / Asset ManagementJohannesburg
$1525.00
+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 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
12/100
F
Piotroski
1/9
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
$1.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.8%
↓Gross Margin
-72.4%
↓Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-33.1%
FCF CAGR
—
FCF margin
-758.2%
FCF / Net income
0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $287073.0 · net income $-8.4M · FCF $-2.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $287073.00 | $287073.00 | $1.4M | $2.0M | $958655.00 |
| Net Income | $-8.4M | $-8.4M | $-278836.00 | $-3.1M | $14.0M |
| EBITDA | $-8.1M | $-8.1M | $-246193.00 | $-2.0M | $14.3M |
| EPS | -0.12 | -0.12 | -0.00 | -0.04 | 0.19 |
| Gross Margin | -72.4% | -72.4% | 181.2% | 121.1% | -174.9% |
| Operating Margin | -878.9% | -878.9% | 2.1% | -15.2% | 1567.0% |
| Net Margin | -2931.5% | -2931.5% | -20.5% | -152.0% | 1458.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.01 | 0.10 | 0.08 |
| Current Ratio | 0.31 | 0.31 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.2M | $-2.2M | $-2.3M | $613984.00 | $-4.9M |
| Returns | |||||
| ROE | -9.8% | -9.8% | -0.3% | -3.2% | 13.4% |
| Valuation | |||||
| P/E | — | — | — | — | 108.94 |
| EV/EBITDA | — | — | — | — | 106.86 |
| P/B | 1296.37 | 1296.37 | 1703.03 | 18.50 | 14.55 |
| Growth & Yield | |||||
| Revenue Growth | -78.9% | -78.9% | -32.6% | 110.2% | — |
| EPS Growth | -2938.2% | -2938.2% | 91.0% | -121.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-26.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.12
Residual
-26.5%
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.