Technology / Computer HardwareNasdaqGM
$2.88
-0.02 (-0.65%)
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 21%
FCF escenarios
weak_data · normalized FCF $-171.1M · quality 58.0/100
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
30/100
D
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
$326M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-324.6%
↓Gross Margin
-112.2%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+64.8%
FCF CAGR
—
FCF margin
-253.8%
FCF / Net income
0.97x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $67.4M · net income $-176.9M · FCF $-171.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $67.4M | $67.4M | $302.3M | $257.3M | $15.1M |
| Net Income | $-176.9M | $-176.9M | $65.9M | $139.7M | $-220385.00 |
| EBITDA | $-89.0M | $-89.0M | $113.1M | $176.3M | $1.6M |
| EPS | — | — | 0.58 | 1.22 | -0.00 |
| Gross Margin | -112.2% | -112.2% | 42.2% | 77.4% | 59.3% |
| Operating Margin | -163.3% | -163.3% | 34.2% | 67.4% | -1.1% |
| Net Margin | -262.4% | -262.4% | 21.8% | 54.3% | -1.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Current Ratio | 1.68 | 1.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-171.1M | $-171.1M | $-212.3M | $-38.0M | $-17.9M |
| Returns | |||||
| ROE | -324.6% | -324.6% | 31.4% | 93.9% | -2.4% |
| Valuation | |||||
| P/B | 5.98 | 5.98 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -77.7% | -77.7% | 17.5% | 1609.0% | — |
| EPS Growth | — | — | -52.4% | 63489.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-41.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.58 → n/d
Residual
-41.9%
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.