Financial Services / Capital MarketsBSE
$8.64
+0.25 (+2.98%)
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
15/100
F
Piotroski
0/9
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
$127M
P/E
36.0x
↑EV/EBITDA
N/A
•ROE
-1.2%
↓Gross Margin
-2653.2%
↓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
-71.4%
FCF CAGR
—
FCF margin
-4770.6%
FCF / Net income
1.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $168270.0 · net income $-7.1M · FCF $-8.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $168270.00 | $168270.00 | $2.9M | — | $7.2M |
| Net Income | $-7.1M | $-7.1M | $-50590.00 | $-821870.00 | $5.2M |
| EBITDA | $-4.9M | $-4.9M | $-322030.00 | $-2.9M | $4.0M |
| EPS | -0.48 | -0.48 | — | -0.06 | 0.35 |
| Gross Margin | -2653.2% | -2653.2% | 26.8% | — | 80.4% |
| Operating Margin | -4063.6% | -4063.6% | -14.7% | — | 54.7% |
| Net Margin | -4225.2% | -4225.2% | -1.8% | — | 73.0% |
| Balance Sheet | |||||
| Current Ratio | 160.77 | 160.77 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-8.0M | $-8.0M | $3.2M | $-86.1M | $20.5M |
| Returns | |||||
| ROE | -1.2% | -1.2% | -0.0% | -0.1% | 1.0% |
| Valuation | |||||
| P/E | 36.00 | 36.00 | — | — | 37.37 |
| EV/EBITDA | — | — | — | — | 47.15 |
| P/B | 0.22 | 0.22 | 0.30 | 0.15 | 0.35 |
| Growth & Yield | |||||
| Revenue Growth | -94.1% | -94.1% | — | — | — |
| EPS Growth | — | — | — | -117.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-2.2%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → -0.48
Residual
-2.2%
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.