Estados financieros detallados de Axiom Intelligence Acquisition Corp 1 (AXIN): cuenta de resultados, balance general y flujo de caja. Sigue la evolución de márgenes, deuda, liquidez y rentabilidad año a año con hasta 20 años de histórico.
Resumen del Análisis
Axiom Intelligence Acquisition Corp 1 registró ingresos de $1.5M en el último ejercicio fiscal, con un CAGR de 5 años del 29.2%.
Márgenes de los últimos 12 meses: margen bruto 29.8%, margen operativo 129.2%, margen neto -5.3%.
Al precio actual de $10.35, AXIN cotiza a un P/E de 34.24 y un ROE del 3.58%. La capitalización bursátil es de $351M.
Cuenta de Resultados (10 años)
| Año | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2024 | 2025 |
|---|
| Ingresos | 0 | 0 | 0 | 0 | $414281 | $3.4M | $2.5M | $3.1M | $3.8M | $1.5M |
| Coste de Ventas | 0 | 0 | 0 | 0 | $159166 | $388920 | $224675 | $535485 | $1.8M | $867821 |
| Beneficio Bruto | 0 | 0 | 0 | 0 | $255115 | $3.0M | $2.2M | $2.5M | $2.1M | $621606 |
| I+D | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Generales y Administrativos | $18502 | $20049 | $27045 | $51777 | $1.0M | $1.1M | $1.0M | $1.5M | $2.9M | $2.1M |
| Gastos Operativos | $18502 | $20049 | $27045 | $51777 | $1.6M | $2.3M | $1.4M | $1.5M | $2.9M | $2.1M |
| Beneficio Operativo | -$18502 | -$20049 | -$27045 | -$51777 | -$1.3M | $759931 | $794460 | $7085 | -$2.6M | -$2.5M |
| EBITDA | -$18502 | -$20049 | -$27045 | -$51777 | -$1.2M | $2.0M | $1.4M | $103191 | -$2.4M | $156830 |
| Gastos por Intereses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | $76613 | 0 |
| Beneficio Antes de Impuestos | -$18502 | -$20049 | -$27045 | -$51777 | -$1.3M | $1.9M | $1.4M | $7085 | -$2.8M | -$2.0M |
| Impuestos | 0 | 0 | 0 | 0 | -$9030 | 0 | $340127 | $274321 | $528 | $391 |
| Beneficio Neto | -$18502 | -$20049 | -$27045 | -$51777 | -$1.3M | $1.9M | $1.0M | -$267236 | -$2.8M | $2.3M |
| BPA | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $0.01 | $0.00 | $-0.00 | $-0.11 | $0.20 |
| BPA Diluido | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $0.01 | $0.00 | $-0.00 | $-0.11 | $0.20 |
| Acciones en Circulación (Diluidas) | $45.4M | $45.4M | $45.4M | $45.4M | $318.0M | $297.8M | $325.6M | $325.6M | $25.0M | $11.6M |
Cuenta de Resultados (Trimestral)
| Año | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Ingresos | $301979 | -$1.2M | 0 | 0 |
| Beneficio Bruto | $150497 | -$406583 | 0 | 0 |
| Beneficio Operativo | -$347209 | $975188 | -$274966 | -$1.5M |
| EBITDA | -$138131 | $377141 | -$274966 | -$1.5M |
| Beneficio Neto | $1.9M | $428039 | $1.5M | $747721 |
| BPA | $0.07 | $0.12 | $0.08 | $0.04 |
| BPA Diluido | $0.07 | $0.12 | $0.08 | $0.04 |
Balance (10 años)
| Año | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2024 | 2025 |
|---|
| Caja y Equivalentes | $42 | $1503 | $1099 | $1765 | $11264 | $9833 | $7676 | $8556 | $62310 | $20751 |
| Inversiones a Corto | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cuentas por Cobrar | 0 | 0 | 0 | 0 | $36209 | $13511 | 0 | $46 | $153378 | $62606 |
| Inventario | 0 | 0 | 0 | 0 | $13396 | $49487 | $46 | $233 | $503990 | $427426 |
| Activos Corrientes | $42 | $1503 | $1099 | $1765 | $655954 | $5.7M | $7925 | $9205 | $1.5M | $1.0M |
| Inmovilizado Material | 0 | 0 | 0 | 0 | $1.5M | $104509 | $68 | $2339 | $2.9M | $2.2M |
| Fondo de Comercio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Activos Intangibles | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | $4514 | $2786 |
| Activos Totales | $42 | $2851 | $1099 | $1765 | $2.1M | $6.1M | $7993 | $11660 | $4.4M | $3.2M |
| Cuentas por Pagar | $4266 | $4124 | $1917 | $2373 | $39927 | $36669 | $39 | $406 | $8648 | $534176 |
| Deuda a Corto | 0 | 0 | 0 | 0 | $1.2M | $146370 | $71 | $848 | $108282 | $278737 |
| Pasivos Corrientes | $4266 | $4124 | $75917 | $2373 | $5.3M | $927721 | $1172 | $4452 | $7.5M | $8.5M |
| Deuda a Largo | 0 | 0 | 0 | 0 | 0 | $67526 | $29 | $1138 | $1.2M | $1.3M |
| Pasivos Totales | $27766 | $50624 | $75917 | $128360 | $5.3M | $995247 | $1201 | $5590 | $8.7M | $9.8M |
| Reservas | 0 | 0 | -$233994 | -$285771 | -$7.7M | -$5.8M | 0 | -$8880 | -$20.0M | -$22.0M |
| Patrimonio Neto | -$27724 | -$47773 | -$74818 | -$126595 | -$3.2M | $5.1M | $6892 | $6069 | -$4.3M | -$6.6M |
| Deuda Total | 0 | 0 | 0 | 0 | 0 | $213896 | $100 | $1986 | $1.3M | $1.6M |
| Deuda Neta | -$42 | -$1503 | -$1099 | -$1765 | -$11264 | $204063 | -$7576 | -$6570 | $1.3M | $1.5M |
| Capital Circulante | -$4224 | -$2621 | -$74818 | -$608 | -$4.7M | $4.8M | $6753 | $4753 | -$6.0M | -$7.5M |
Balance (Trimestral)
| Año | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Caja y Equivalentes | $19113 | $20751 | $545146 | $289541 |
| Activos Totales | $3.4M | $3.2M | $206.8M | $276.5M |
| Pasivos Totales | $9.2M | $9.8M | $8.2M | $9.0M |
| Patrimonio Neto | -$5.8M | -$6.6M | $261.9M | $264.5M |
| Deuda Total | $1.3M | $1.6M | 0 | 0 |
Flujo de Caja (10 años)
| Año | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2024 | 2025 |
|---|
| Beneficio Neto | -$18502 | -$20049 | -$27045 | -$51777 | -$1.3M | $1.9M | $1.0M | -$267236 | -$2.8M | -$2.0M |
| Amortizaciones | 0 | 0 | 0 | 0 | $165776 | $78524 | $43462 | $96106 | $321282 | $156830 |
| Compensación en Acciones | 0 | 0 | 0 | 0 | 0 | $70413 | $371540 | $371540 | $301127 | 0 |
| Cambio en Capital Circulante | -$4224 | $1603 | -$72197 | $74210 | -$4.7M | $9.5M | -$4.8M | -$2000 | 0 | 0 |
| Flujo de Caja Operativo | -$19509 | -$21539 | -$27904 | -$51321 | -$1.3M | -$1.0M | $1.6M | -$57804 | -$1.6M | -$2.0M |
| Inversiones (CapEx) | 0 | 0 | 0 | 0 | -$1353 | -$57903 | -$2173 | -$1341 | -$241661 | -$13045 |
| Adquisiciones | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Recompra de Acciones | -$42 | -$1503 | -$1099 | -$1765 | -$11264 | -$9833 | 0 | 0 | 0 | 0 |
| Dividendos Pagados | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Flujo de Caja Libre | -$19509 | -$21539 | -$27904 | -$51321 | -$1.3M | -$1.1M | $1.6M | -$59145 | -$1.9M | -$2.0M |
Flujo de Caja (Trimestral)
| Año | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Flujo de Caja Operativo | -$621599 | -$262255 | -$191134 | -$255605 |
| Inversiones (CapEx) | -$1080 | -$738 | 0 | 0 |
| Flujo de Caja Libre | -$622679 | -$262993 | -$191134 | -$255605 |
| Dividendos Pagados | 0 | 0 | 0 | 0 |
| Compensación en Acciones | 0 | 0 | 0 | 0 |
Crecimiento y Márgenes (10 años)
| Año | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2024 | 2025 |
|---|
| Crecimiento Ingresos (anual) | | | | | | +725.1% | -28.3% | +25.1% | +24.7% | -61.1% |
| Crecimiento Beneficio Neto (anual) | | -8.4% | -34.9% | -91.4% | -2506.8% | +240.4% | -46.3% | -126.3% | -935.9% | +183.7% |
| Crecimiento BPA (anual) | | +0.0% | -50.0% | -83.3% | -281.8% | +252.4% | -51.6% | -125.8% | -13650.0% | +281.8% |
| Cambio en Acciones (anual) | | +0.0% | +0.0% | +0.0% | +600.2% | -6.4% | +9.3% | +0.0% | -92.3% | -53.7% |
| Crecimiento FCF (anual) | | -10.4% | -29.6% | -83.9% | -2459.0% | +17.4% | +248.5% | -103.7% | -3062.6% | -9.5% |
| Margen Bruto | | | | | 61.6% | 88.6% | 90.8% | 82.5% | 53.8% | 41.7% |
| Margen Operativo | | | | | -323.6% | 22.2% | 32.4% | 0.2% | -67.7% | -169.2% |
| Margen EBITDA | | | | | -285.8% | 57.7% | 57.2% | 3.4% | -62.0% | 10.5% |
| Margen Neto | | | | | -325.8% | 55.4% | 41.5% | -8.7% | -72.4% | 155.5% |
| Margen FCF | | | | | -317.0% | -31.7% | 65.7% | -1.9% | -48.9% | -137.5% |
| Tasa Impositiva Efectiva | -0.0% | -0.0% | -0.0% | -0.0% | 0.7% | 0.0% | 25.1% | 3871.9% | -0.0% | -0.0% |
Datos por Acción (10 años)
| Año | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2024 | 2025 |
|---|
| FCF por Acción | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $0.00 | $-0.00 | $-0.07 | $-0.18 |
| Dividendo por Acción | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Acciones en Circulación (Básicas) | $45.4M | $45.4M | $45.4M | $45.4M | $318.0M | $297.8M | $325.6M | $325.6M | $25.0M | $11.6M |
Qué mirar en Servicios Financieros
Asset managers, brokers, fintech, bolsas. No son bancos — mira AUM, comisiones y calidad del FCF.
- Crecimiento ingresos 5y — Sin crecimiento, no hay creación de valor a largo plazo
- Margen operativo — Los buenos asset managers tienen márgenes >30% por escalabilidad
- ROE — Servicios financieros de calidad tienen ROE >15% consistente
- FCF / Net Income — Calidad del beneficio — >90% esperado en negocios ligeros en capital
- Debt / Equity — Fintech y brokers con D/E alto son bombas de relojería en crisis
- P/E vs 5y propio — Asset managers tienen múltiplos estables en rangos conocidos
- Dividend yield + buybacks — Estos negocios devuelven mucho capital — mirar yield total (div + recompras)
Rentabilidad
| Rentabilidad sobre capital | 3.58% |
| Rentabilidad sobre capital invertido | -0.54% |
| Rentabilidad sobre activos | 1.66% |
| Margen bruto | 29.79% |
| Margen operativo | 129.18% |
| Margen neto | -534.52% |
Salud financiera
| Deuda / Patrimonio | 0.00 |
| Ratio corriente | 0.61 |
Ratios Clave (10 años)
| Año | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2024 | 2025 |
|---|
| P/E | -24925.00 | -24925.00 | -16616.67 | -9063.64 | -2373.81 | 1557.81 | 3216.13 | -12462.50 | -90.64 | 50.30 |
| P/VC | -16330.68 | -9477.15 | -6051.37 | -3576.38 | -993.56 | 586.03 | 470960.36 | 534825.97 | -58.20 | -17.74 |
| P/V | 0.00 | 0.00 | 0.00 | 0.00 | 7652.63 | 868.52 | 1324.27 | 1058.58 | 65.17 | 78.23 |
| Margen Bruto | 0.0% | 0.0% | 0.0% | 0.0% | 61.6% | 88.6% | 90.8% | 82.5% | 53.8% | 41.7% |
| Margen Operativo | 0.0% | 0.0% | 0.0% | 0.0% | -323.6% | 22.2% | 32.4% | 0.2% | -67.7% | -169.2% |
| Margen Neto | 0.0% | 0.0% | 0.0% | 0.0% | -325.8% | 55.4% | 41.5% | -8.7% | -72.4% | 155.5% |