Communication Services / Internet Content & InformationOTC Markets OTCID
$0.01
-0.00 (-7.69%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-269114.50 · quality 51.0/100
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
22/100
D
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$242M
P/E
120.0x
↑EV/EBITDA
207.5x
↑ROE
94.7%
↑Gross Margin
85.6%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2024–2025 · 1 años de histórico normalizado
Revenue CAGR
+446.5%
FCF CAGR
—
FCF margin
2.8%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.9M · net income $1.1M · FCF $53228.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $1.9M | $1.9M | $350676.00 |
| Net Income | $1.1M | $1.1M | $-495281.00 |
| EBITDA | $1.1M | $1.1M | $-490756.00 |
| EPS | 0.00 | 0.00 | -0.00 |
| Gross Margin | 85.6% | 85.6% | 66.3% |
| Operating Margin | 55.7% | 55.7% | -143.4% |
| Net Margin | 55.3% | 55.3% | -141.2% |
| Balance Sheet | |||
| Debt/Equity | — | — | 0.43 |
| Current Ratio | 5.67 | 5.67 | — |
| Cash Flow | |||
| Free Cash Flow | $53228.00 | $53228.00 | $-591457.00 |
| Returns | |||
| ROE | 94.7% | 94.7% | -1329.6% |
| Valuation | |||
| P/E | 120.00 | 120.00 | — |
| EV/EBITDA | 207.49 | 207.49 | — |
| P/B | 204.14 | 204.14 | 711.01 |
| Growth & Yield | |||
| Revenue Growth | 446.5% | 446.5% | — |
| EPS Growth | 150.0% | 150.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
120.0%
EPS terminal req.
$0.00
Spread vs growth
30.0%
5Y implied EPS CAGR
66.7%
EPS terminal req.
$0.00
Spread vs growth
83.3%
10Y implied EPS CAGR
35.4%
EPS terminal req.
$0.00
Spread vs growth
114.6%
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
-31.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → 0.00
Residual
-31.4%
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.