Financial Services / Capital MarketsNasdaqCM
$2.01
+0.05 (+2.81%)
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
13/100
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
$5M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-79.2%
↓Gross Margin
8.7%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+37.1%
FCF CAGR
—
FCF margin
-16.2%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.0M · net income $-24.0M · FCF $-1.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.0M | $8.0M | $3.8M | $5.4M | $3.1M |
| Net Income | $-24.0M | $-24.0M | $-8.7M | $-2.5M | $-771483.00 |
| EBITDA | $-24.2M | $-24.2M | $-4.1M | $-2.4M | $-855133.00 |
| EPS | — | — | -41.37 | -114.16 | -37.50 |
| Gross Margin | 8.7% | 8.7% | 35.5% | 65.9% | 69.3% |
| Operating Margin | -301.6% | -301.6% | -110.8% | -45.7% | -29.5% |
| Net Margin | -298.8% | -298.8% | -231.4% | -46.8% | -24.7% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.07 | 0.05 | 0.30 |
| Current Ratio | 11.11 | 11.11 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.3M | $-1.3M | $-39.4M | $-1.7M | $-1.4M |
| Returns | |||||
| ROE | -79.2% | -79.2% | -24.3% | -34.4% | -42.3% |
| Valuation | |||||
| P/B | 0.16 | 0.16 | 1.32 | 3.64 | — |
| Growth & Yield | |||||
| Revenue Growth | 114.3% | 114.3% | -31.2% | 74.5% | — |
| EPS Growth | — | — | 63.8% | -204.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-95.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-41.37 → n/d
Residual
-95.7%
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.