Financial Services / Capital MarketsBSE
$2.79
+0.02 (+0.73%)
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
10/100
F
Piotroski
2/9
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
$275M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-23.4%
↓Gross Margin
5.0%
↓Debt/Equity
0.59
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-0.6%
FCF CAGR
—
FCF margin
-18.4%
FCF / Net income
0.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $65.9M · net income $-23.7M · FCF $-12.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $65.9M | $65.9M | $79.3M | $77.8M | $67.2M |
| Net Income | $-23.7M | $-23.7M | $-7.0M | $4.7M | $-5.5M |
| EBITDA | $-17.5M | $-17.5M | $-106000.00 | $12.4M | $9.0M |
| EPS | — | — | -0.10 | 0.05 | -0.05 |
| Gross Margin | 5.0% | 5.0% | 22.1% | 74.1% | 23.0% |
| Operating Margin | -49.9% | -49.9% | -18.2% | -2.9% | -14.9% |
| Net Margin | -35.9% | -35.9% | -8.8% | 6.0% | -8.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.59 | 0.59 | 0.61 | 0.32 | 0.82 |
| Current Ratio | 0.82 | 0.82 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-12.1M | $-12.1M | $-4.8M | $-151.5M | $-85.4M |
| Returns | |||||
| ROE | -23.4% | -23.4% | -8.0% | 4.9% | -6.0% |
| Valuation | |||||
| P/E | — | — | — | 83.04 | — |
| EV/EBITDA | — | — | — | 31.09 | 19.65 |
| P/B | 2.72 | 2.72 | 3.63 | 3.87 | 2.43 |
| Growth & Yield | |||||
| Revenue Growth | -16.9% | -16.9% | 1.9% | 15.8% | — |
| EPS Growth | — | — | -322.0% | 185.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-40.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → n/d
Residual
-40.8%
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.