Technology / Computer HardwareNasdaqCM
$5.34
+0.54 (+11.25%)
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 14%
FCF escenarios
weak_data · normalized FCF $-227058.50 · quality 27.7/100
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
5/100
F
Piotroski
2/9
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
$121M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-238.0%
↓Gross Margin
47.7%
↑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
-30.6%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.0M · net income $-24.8M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.0M | $6.0M | $10.2M | $15.9M | $17.9M |
| Net Income | $-24.8M | $-24.8M | $-776960.00 | $-1.4M | $-74626.00 |
| EBITDA | — | — | $-742194.00 | $-1.3M | $-56901.00 |
| EPS | -1.36 | -1.36 | -0.04 | -0.07 | -0.00 |
| Gross Margin | 47.7% | 47.7% | 6.4% | 22.3% | 17.7% |
| Operating Margin | -8.4% | -8.4% | -25.0% | -20.1% | -2.4% |
| Net Margin | -414.9% | -414.9% | -7.6% | -8.9% | -0.4% |
| Balance Sheet | |||||
| Debt/Equity | — | — | -0.36 | -0.53 | -2.40 |
| Current Ratio | — | — | 14.50 | — | — |
| Cash Flow | |||||
| Free Cash Flow | — | — | $568455.00 | $-1.0M | $207097.00 |
| Returns | |||||
| ROE | -238.0% | -238.0% | 33.3% | 91.3% | 34.7% |
| Growth & Yield | |||||
| Revenue Growth | -41.4% | -41.4% | -35.8% | -11.2% | — |
| EPS Growth | -3300.0% | -3300.0% | 45.3% | -1802.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-54.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → -1.36
Residual
-54.7%
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.