Financial Services / Capital MarketsBSE
$22.96
-0.11 (-0.48%)
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
7/100
F
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
$70M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.6%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
-0.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-1.0M · FCF $487000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | $2.6M | $2.2M |
| Net Income | $-1.0M | $-1.0M | $-7.4M | $197000.00 | $-39707.00 |
| EBITDA | $-1.1M | $-1.1M | $-9.4M | $220000.00 | $52997.00 |
| EPS | — | — | -2.42 | 0.06 | -0.01 |
| Gross Margin | — | — | — | 73.1% | 70.0% |
| Operating Margin | — | — | — | 8.6% | 3.2% |
| Net Margin | — | — | — | 7.5% | -1.8% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.02 |
| Current Ratio | 14.48 | 14.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $487000.00 | $487000.00 | $-6.7M | $-1.0M | $-2.9M |
| Returns | |||||
| ROE | -4.6% | -4.6% | -31.0% | 0.5% | -0.1% |
| Valuation | |||||
| P/E | — | — | — | 432.33 | — |
| EV/EBITDA | — | — | — | 356.64 | 348.75 |
| P/B | 3.08 | 3.08 | 5.07 | 1.82 | 0.41 |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | 22.4% | — |
| EPS Growth | — | — | -4133.3% | 700.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-37.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.42 → n/d
Residual
-37.4%
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.