Technology / Software - ApplicationNasdaqGM
$1.89
+0.13 (+7.39%)
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 22%
FCF escenarios
weak_data · normalized FCF $-54.4M · quality 55.0/100
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
34/100
D
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
$269M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-530.5%
↓Gross Margin
16.0%
↓Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-192.9%
FCF / Net income
0.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $38.6M · net income $-206.9M · FCF $-74.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $38.6M | $38.6M | $1.6M | — | $3.8M | — |
| Net Income | $-206.9M | $-206.9M | $-61.2M | $1.3M | $-104.6M | $-65892.00 |
| EBITDA | $-90.6M | $-90.6M | $-46.5M | $-3.4M | $-44.3M | — |
| EPS | -1.98 | -1.98 | -0.60 | 0.01 | -1.05 | — |
| Gross Margin | 16.0% | 16.0% | 62.7% | — | 21.0% | — |
| Operating Margin | -237.6% | -237.6% | -3051.4% | — | -1222.5% | — |
| Net Margin | -535.6% | -535.6% | -3937.9% | — | -2724.0% | — |
| Balance Sheet | ||||||
| Debt/Equity | 0.08 | 0.08 | -1.49 | 0.03 | -0.07 | — |
| Current Ratio | 2.46 | 2.46 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-74.5M | $-74.5M | $-54.4M | $-2.3M | $-40.7M | — |
| Returns | ||||||
| ROE | -530.5% | -530.5% | 55.4% | 4.3% | 148.3% | 0.7% |
| Valuation | ||||||
| P/E | — | — | — | 813.99 | — | — |
| P/B | 5.05 | 5.05 | — | 34.99 | — | — |
| Growth & Yield | ||||||
| Revenue Growth | 2386.0% | 2386.0% | — | — | — | — |
| EPS Growth | -228.7% | -228.7% | -4669.7% | 101.3% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-6.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.60 → -1.98
Residual
-6.0%
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.