Technology / Computer HardwareParis
$0.43
-0.01 (-1.93%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $87069.00 · quality 39.7/100
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
12/100
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
$3M
P/E
N/A
•EV/EBITDA
20.6x
↑ROE
-4.5%
↓Gross Margin
54.9%
↑Debt/Equity
0.44
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-4.8%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.7M · net income $-247434.0 · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $3.7M | $3.7M | $3.2M | $2.9M | $11.8M | $4.5M |
| Net Income | $-247434.00 | $-247434.00 | $-387519.00 | $-856101.00 | $270951.00 | $-765205.00 |
| EBITDA | $225889.00 | $225889.00 | $8809.00 | $129499.00 | $670536.00 | $-381022.00 |
| EPS | -0.04 | -0.04 | -0.12 | -0.27 | 0.08 | -0.24 |
| Gross Margin | 54.9% | 54.9% | 55.6% | 56.9% | 31.4% | 63.2% |
| Operating Margin | -4.7% | -4.7% | -18.3% | -38.8% | -3.0% | -17.6% |
| Net Margin | -6.7% | -6.7% | -12.3% | -29.3% | 2.3% | -17.1% |
| Balance Sheet | ||||||
| Debt/Equity | 0.44 | 0.44 | 0.30 | 0.26 | 0.24 | 0.25 |
| Cash Flow | ||||||
| Free Cash Flow | — | — | $417226.00 | $-243088.00 | $-1.7M | $-122920.00 |
| Returns | ||||||
| ROE | -4.5% | -4.5% | -9.4% | -18.0% | 4.6% | -13.1% |
| Valuation | ||||||
| P/E | — | — | — | — | 17.88 | — |
| EV/EBITDA | 20.57 | 20.57 | 296.75 | 20.57 | 8.15 | — |
| P/B | 0.52 | 0.52 | 0.50 | 0.42 | 0.83 | 1.05 |
| Growth & Yield | ||||||
| Revenue Growth | 16.8% | 16.8% | 7.9% | -75.1% | — | — |
| EPS Growth | 69.7% | 69.7% | 54.7% | -416.0% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-22.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.12 → -0.04
Residual
-22.4%
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.