Technology / Software - ApplicationNasdaqCM
$8.78
+0.96 (+12.28%)
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 $22.4M · quality 44.3/100
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
38/100
D
Piotroski
5/9
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
$1.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-36.1%
↓Gross Margin
74.0%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+30.8%
FCF CAGR
—
FCF margin
6.8%
FCF / Net income
-0.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $343.2M · net income $-88.5M · FCF $23.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $343.2M | $343.2M | $299.3M | $276.3M | $238.1M | $167.3M | $102.5M | $68.4M |
| Net Income | $-88.5M | $-88.5M | $-94.3M | $-90.4M | $-93.4M | $-75.0M | $-24.6M | $-33.5M |
| EBITDA | $-86.4M | $-86.4M | $-101.3M | $-88.8M | $-91.9M | — | — | — |
| EPS | -0.67 | -0.67 | -0.76 | -0.77 | -0.84 | -1.46 | -0.98 | — |
| Gross Margin | 74.0% | 74.0% | 74.3% | 74.0% | 70.4% | 69.1% | 70.3% | 67.7% |
| Operating Margin | -28.0% | -28.0% | -35.9% | -34.2% | -40.6% | — | — | — |
| Net Margin | -25.8% | -25.8% | -31.5% | -32.7% | -39.2% | -44.8% | -24.0% | -49.0% |
| Balance Sheet | ||||||||
| Debt/Equity | 0.04 | 0.04 | 0.02 | 0.03 | 0.04 | — | — | — |
| Current Ratio | 1.51 | 1.51 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $23.5M | $23.5M | $11.7M | $22.4M | $-11.2M | $-33.2M | $-11.4M | $-16.7M |
| Returns | ||||||||
| ROE | -36.1% | -36.1% | -31.8% | -30.7% | -31.7% | -24.5% | 36.6% | 53.3% |
| Valuation | ||||||||
| P/B | 4.72 | 4.72 | 4.55 | 4.67 | 4.48 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | 14.7% | 14.7% | 8.3% | 16.1% | — | 63.2% | 49.7% | — |
| EPS Growth | 11.8% | 11.8% | 1.3% | 8.3% | — | -49.0% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-29.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.76 → -0.67
Residual
-29.1%
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.