Technology / Software - ApplicationNasdaqCM
$2.30
+0.00 (+0.00%)
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 20%
FCF escenarios
weak_data · normalized FCF $-1.1M · quality 46.7/100
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
19/100
F
Piotroski
2/9
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
$25M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-76.4%
↓Gross Margin
-1.1%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-28.4%
FCF CAGR
—
FCF margin
-489.2%
FCF / Net income
0.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $757159.0 · net income $-6.7M · FCF $-3.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $757159.00 | $757159.00 | $1.8M | $3.1M | $4.2M | $2.9M |
| Net Income | $-6.7M | $-6.7M | $-5.5M | $-2.1M | $1.6M | $-18.1M |
| EBITDA | $-6.3M | $-6.3M | $-5.2M | $-1.7M | $1.9M | $-17.9M |
| EPS | — | — | — | -0.20 | 0.15 | -1.71 |
| Gross Margin | -1.1% | -1.1% | 52.1% | 55.0% | 61.6% | 65.1% |
| Operating Margin | -885.7% | -885.7% | -297.1% | -63.6% | -20.6% | -98.3% |
| Net Margin | -884.3% | -884.3% | -297.8% | -67.8% | 39.0% | -629.4% |
| Balance Sheet | ||||||
| Debt/Equity | 0.00 | 0.00 | -2.53 | 0.05 | 0.05 | -0.00 |
| Current Ratio | 17.14 | 17.14 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-3.7M | $-3.7M | $-1.1M | $-189294.00 | $-3.7M | $-3.1M |
| Returns | ||||||
| ROE | -76.4% | -76.4% | 4052.3% | -187.5% | 56.8% | 107.9% |
| Valuation | ||||||
| P/B | 2.85 | 2.85 | — | — | — | — |
| Growth & Yield | ||||||
| Revenue Growth | -59.1% | -59.1% | -40.2% | -26.2% | — | — |
| EPS Growth | — | — | — | -234.7% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-41.3%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-41.3%
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.