Financial Services / Capital MarketsNasdaqGM
$8.95
-0.30 (-3.75%)
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
11/100
F
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$92M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-47.6%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-15.9%
FCF CAGR
—
FCF margin
-204.8%
FCF / Net income
0.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.2M · net income $-4.6M · FCF $-2.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $1.2M | $1.2M | $620000.00 | $2.5M | $1.7M | $2.4M |
| Net Income | $-4.6M | $-4.6M | $-3.2M | $-2.9M | $-2.9M | $-9.0M |
| EBITDA | $-827067.00 | $-827067.00 | $-1.6M | $-187924.00 | $-1.6M | $-2.2M |
| EPS | — | — | -5.61 | -5.39 | -5.58 | -16.20 |
| Gross Margin | — | — | — | 100.0% | 60.4% | 39.0% |
| Operating Margin | -70.2% | -70.2% | -316.1% | -31.1% | -132.8% | -100.9% |
| Net Margin | -383.2% | -383.2% | -514.8% | -117.6% | -174.6% | -375.0% |
| Balance Sheet | ||||||
| Debt/Equity | — | — | 0.02 | 0.72 | 0.30 | — |
| Current Ratio | 13.45 | 13.45 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-2.5M | $-2.5M | $-125569.00 | $-2.3M | $-248894.00 | $-2.8M |
| Returns | ||||||
| ROE | -47.6% | -47.6% | -182.0% | -187.2% | -61.6% | -94.1% |
| Valuation | ||||||
| P/B | 1.22 | 1.22 | 4.55 | 9.44 | 4.80 | — |
| Growth & Yield | ||||||
| Revenue Growth | 93.5% | 93.5% | -74.7% | 46.9% | — | — |
| EPS Growth | — | — | -4.1% | 3.4% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-50.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-5.61 → n/d
Residual
-50.8%
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.