Unknown / UnknownNasdaqGM
$0.73
-0.03 (-3.95%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-1.6M · quality 67.7/100
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
14/100
F
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$121M
P/E
N/A
•EV/EBITDA
N/A
•ROE
282.9%
↑Gross Margin
38.6%
↑Debt/Equity
-1.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
-3.2%
FCF CAGR
—
FCF margin
-50.2%
FCF / Net income
0.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.4M · net income $-2.5M · FCF $-1.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $3.4M | $3.4M | $2.4M | $3.6M |
| Net Income | $-2.5M | $-2.5M | $-2.3M | $-729159.00 |
| EBITDA | $-1.4M | $-1.4M | $-1.5M | $363174.00 |
| EPS | -0.02 | -0.02 | -0.01 | -0.00 |
| Gross Margin | 38.6% | 38.6% | 24.9% | 55.0% |
| Operating Margin | -63.3% | -63.3% | -93.0% | -13.5% |
| Net Margin | -74.6% | -74.6% | -95.9% | -20.3% |
| Balance Sheet | ||||
| Debt/Equity | -1.08 | -1.08 | 0.32 | 0.31 |
| Cash Flow | ||||
| Free Cash Flow | $-1.7M | $-1.7M | $-1.6M | $-388036.00 |
| Returns | ||||
| ROE | 282.9% | 282.9% | -147.0% | -44.0% |
| Growth & Yield | ||||
| Revenue Growth | 40.3% | 40.3% | -33.1% | — |
| EPS Growth | -9.1% | -9.1% | -216.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-71.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.02
Residual
-71.5%
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.