Unknown / UnknownNasdaqCM
$4.31
+0.01 (+0.23%)
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 19%
FCF escenarios
weak_data · normalized FCF $-1.0M · quality 49.7/100
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
1/9
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
$22M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-673.8%
↓Gross Margin
-64.3%
↓Debt/Equity
1.35
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-3298.0%
FCF / Net income
0.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $92491.0 · net income $-5.4M · FCF $-3.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $92491.00 | $92491.00 | $667131.00 | — | — |
| Net Income | $-5.4M | $-5.4M | $-1.7M | $-1.1M | $-657375.00 |
| EBITDA | $-5.3M | $-5.3M | $-1.6M | $-1.1M | $-644378.00 |
| EPS | — | — | -1.52 | -1.42 | -0.96 |
| Gross Margin | -64.3% | -64.3% | 39.8% | — | — |
| Operating Margin | -5787.6% | -5787.6% | -245.5% | — | — |
| Net Margin | -5860.2% | -5860.2% | -256.8% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 1.35 | 1.35 | 0.78 | -2.10 | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.1M | $-3.1M | $-1.0M | $-862696.00 | $-544598.00 |
| Returns | |||||
| ROE | -673.8% | -673.8% | -153.0% | 333.2% | -1127.9% |
| Valuation | |||||
| P/B | 18.62 | 18.62 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -86.1% | -86.1% | — | — | — |
| EPS Growth | — | — | -7.0% | -47.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-51.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.52 → n/d
Residual
-51.0%
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.