Financial Services / Capital MarketsBSE
$0.36
+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 3.0/100
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
20/100
D
Piotroski
4/9
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
$210M
P/E
N/A
•EV/EBITDA
35.8x
↑ROE
-0.3%
↓Gross Margin
2.2%
↓Debt/Equity
0.72
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+97.5%
FCF CAGR
—
FCF margin
0.2%
FCF / Net income
-1.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.30B · net income $-1.6M · FCF $2.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.30B | $1.30B | $3.34B | $518.0M | $168.2M |
| Net Income | $-1.6M | $-1.6M | $-11.6M | $12.8M | $2.4M |
| EBITDA | $17.9M | $17.9M | $-10.5M | $18.1M | $2.5M |
| EPS | — | — | -0.02 | 0.02 | 0.02 |
| Gross Margin | 2.2% | 2.2% | 0.7% | 4.2% | 2.5% |
| Operating Margin | 1.7% | 1.7% | 0.4% | 3.8% | 1.5% |
| Net Margin | -0.1% | -0.1% | -0.3% | 2.5% | 1.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.72 | 0.72 | 0.70 | 0.24 | 0.14 |
| Cash Flow | |||||
| Free Cash Flow | $2.6M | $2.6M | $-263.5M | $-608.1M | $-1.2M |
| Returns | |||||
| ROE | -0.3% | -0.3% | -1.9% | 2.1% | 2.0% |
| Valuation | |||||
| P/E | — | — | — | 32.42 | 53.81 |
| EV/EBITDA | 35.78 | 35.78 | — | 30.41 | 58.00 |
| P/B | 0.35 | 0.35 | 0.85 | 0.67 | 1.07 |
| Growth & Yield | |||||
| Revenue Growth | -61.2% | -61.2% | 545.2% | 207.9% | — |
| EPS Growth | — | — | -191.3% | -10.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-26.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → n/d
Residual
-26.9%
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.