Financial Services / Capital MarketsBSE
$0.66
+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 1.0/100
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
31/100
D
Piotroski
6/9
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
$347M
P/E
N/A
•EV/EBITDA
18.7x
↑ROE
2.1%
↓Gross Margin
7.6%
↓Debt/Equity
0.28
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+108.9%
FCF CAGR
—
FCF margin
15.1%
FCF / Net income
4.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $468.4M · net income $14.5M · FCF $70.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $468.4M | $468.4M | $99.1M | $63.9M | $51.4M |
| Net Income | $14.5M | $14.5M | $2.5M | $2.1M | $2.1M |
| EBITDA | $28.8M | $28.8M | $3.4M | $8.2M | $3.2M |
| EPS | — | — | — | 0.00 | 0.00 |
| Gross Margin | 7.6% | 7.6% | 7.6% | 16.6% | 10.9% |
| Operating Margin | 6.4% | 6.4% | 3.6% | 12.8% | 5.5% |
| Net Margin | 3.1% | 3.1% | 2.5% | 3.3% | 4.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.28 | 0.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $70.7M | $70.7M | $84.4M | $-139370.00 | $-39.3M |
| Returns | |||||
| ROE | 2.1% | 2.1% | 0.4% | 0.3% | 0.3% |
| Valuation | |||||
| P/E | — | — | — | 160.00 | 448.85 |
| EV/EBITDA | 18.65 | 18.65 | 161.08 | 41.20 | 298.14 |
| P/B | 0.50 | 0.50 | 0.82 | 0.50 | 1.40 |
| Growth & Yield | |||||
| Revenue Growth | 372.7% | 372.7% | 55.0% | 24.4% | — |
| EPS Growth | — | — | — | 0.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-61.4%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-61.4%
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.