Technology / SemiconductorsASX
$0.17
+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 21%
FCF escenarios
weak_data · normalized FCF $-17.5M · quality 56.7/100
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
27/100
D
Piotroski
5/9
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
$424M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-66.7%
↓Gross Margin
14.1%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-28.1%
FCF CAGR
—
FCF margin
-925.2%
FCF / Net income
0.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.9M · net income $-20.5M · FCF $-17.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.9M | $1.9M | $398011.00 | $232004.00 | $5.1M |
| Net Income | $-20.5M | $-20.5M | $-24.4M | $-28.9M | $-22.1M |
| EBITDA | $-19.8M | $-19.8M | $-23.7M | $-28.0M | $-21.4M |
| EPS | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 |
| Gross Margin | 14.1% | 14.1% | -33.9% | 39.4% | 90.5% |
| Operating Margin | -1045.4% | -1045.4% | -5878.7% | -12386.7% | -442.2% |
| Net Margin | -1084.8% | -1084.8% | -6138.3% | -12448.5% | -435.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.06 | 0.10 | 0.09 |
| Current Ratio | 11.40 | 11.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-17.5M | $-17.5M | $-16.0M | $-17.7M | $-13.8M |
| Returns | |||||
| ROE | -66.7% | -66.7% | -123.2% | -171.6% | -93.1% |
| Valuation | |||||
| P/B | 12.10 | 12.10 | 41.11 | 18.63 | 56.13 |
| Growth & Yield | |||||
| Revenue Growth | 374.1% | 374.1% | 71.6% | -95.4% | — |
| EPS Growth | 22.6% | 22.6% | 21.0% | -26.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-23.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.01
Residual
-23.9%
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.