Technology / Software - ApplicationNasdaqCM
$1.43
+0.02 (+1.42%)
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 $-3.2M · quality 51.7/100
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
11/100
F
Piotroski
3/9
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
$8M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-132.1%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2025 · 5 años de histórico normalizado
Revenue CAGR
+13.1%
FCF CAGR
—
FCF margin
-2565.2%
FCF / Net income
0.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $110459.0 · net income $-3.6M · FCF $-2.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | $110459.00 | $110459.00 | $166881.00 | $845009.00 | $697001.00 | $674580.00 | $59749.00 |
| Net Income | $-3.6M | $-3.6M | $-4.4M | $-4.2M | $-9.1M | $-11.6M | $-4.2M |
| EBITDA | $-3.2M | $-3.2M | $-4.0M | $-3.5M | $-8.2M | — | — |
| EPS | -1.03 | -1.03 | -1.73 | -1.68 | -4.67 | -7.08 | -3.24 |
| Operating Margin | -3262.4% | -3262.4% | -2744.3% | -499.9% | -1299.4% | — | — |
| Net Margin | -3274.6% | -3274.6% | -2638.5% | -491.5% | -1299.8% | -1717.6% | -6979.7% |
| Balance Sheet | |||||||
| Current Ratio | 4.33 | 4.33 | — | — | — | — | — |
| Cash Flow | |||||||
| Free Cash Flow | $-2.8M | $-2.8M | $-3.2M | $-3.6M | $-7.4M | $-5.4M | $-2.8M |
| Returns | |||||||
| ROE | -132.1% | -132.1% | -175.0% | -68.3% | -111.4% | -98.7% | -139.0% |
| Valuation | |||||||
| P/B | 1.84 | 1.84 | 2.88 | 1.62 | 1.22 | — | — |
| Growth & Yield | |||||||
| Revenue Growth | -33.8% | -33.8% | -80.3% | 21.2% | — | 1029.0% | — |
| EPS Growth | 40.5% | 40.5% | -3.0% | 64.0% | — | -118.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-47.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.73 → -1.03
Residual
-47.8%
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.