Technology / Software - ApplicationNasdaqCM
$1.40
-0.01 (-0.71%)
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 25%
FCF escenarios
weak_data · normalized FCF $-6.1M · 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
17/100
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
-181.6%
↓Gross Margin
N/A
•Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-7.7M · FCF $-6.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | — | — | — | — | — | $0.00 | $110924.00 | $458826.00 |
| Net Income | $-7.7M | $-7.7M | $-8.7M | $-8.8M | $-6.9M | $-13.5M | $-4.1M | $-5.2M |
| EBITDA | $-5.0M | $-5.0M | $-6.5M | $-5.6M | $-5.7M | $-5.4M | $-2.0M | $-3.1M |
| EPS | -43.12 | -43.12 | -444.21 | -1692.54 | -1805.11 | -4282.95 | — | — |
| Operating Margin | — | — | — | — | — | — | -2148.2% | -828.7% |
| Net Margin | — | — | — | — | — | — | -3652.2% | -1139.9% |
| Balance Sheet | ||||||||
| Debt/Equity | 0.03 | 0.03 | 0.02 | 7.20 | 0.46 | — | — | — |
| Current Ratio | 2.30 | 2.30 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $-6.5M | $-6.5M | $-6.1M | $-5.5M | $-6.7M | $-5.6M | $-2.0M | $-3.0M |
| Returns | ||||||||
| ROE | -181.6% | -181.6% | -185.8% | -2094.9% | -179.2% | -143.2% | 30.9% | 56.7% |
| Valuation | ||||||||
| P/B | 0.06 | 0.06 | 0.29 | 10.28 | 3.24 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | — | — | — | — | — | -100.0% | -75.8% | — |
| EPS Growth | 90.3% | 90.3% | 73.8% | 6.2% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-95.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-444.21 → -43.12
Residual
-95.5%
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.