Technology / Software - ApplicationNasdaqGM
$3.27
-0.11 (-3.36%)
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 14%
FCF escenarios
weak_data · normalized FCF $14.4M · quality 14.0/100
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
19/100
F
Piotroski
6/9
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
$270M
P/E
N/A
•EV/EBITDA
58.6x
↑ROE
-49.1%
↓Gross Margin
78.7%
↑Debt/Equity
4.21
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2018–2025 · 7 años de histórico normalizado
Revenue CAGR
+20.7%
FCF CAGR
—
FCF margin
4.2%
FCF / Net income
-0.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $342.3M · net income $-19.3M · FCF $14.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||
| Revenue | $342.3M | $342.3M | $332.9M | $309.4M | $279.1M | $219.9M | $152.4M | $112.1M | $91.9M |
| Net Income | $-19.3M | $-19.3M | $-27.0M | $-64.7M | $-139.9M | $-76.7M | $-37.6M | $-42.6M | $-38.9M |
| EBITDA | $6.5M | $6.5M | $-7.1M | $-51.3M | $-127.1M | $-73.1M | $-35.6M | $-38.4M | $-36.2M |
| EPS | — | — | -0.35 | -0.86 | -1.91 | -1.08 | -0.99 | — | — |
| Gross Margin | 78.7% | 78.7% | 76.7% | 76.0% | 74.9% | 77.9% | 77.6% | 75.9% | 76.1% |
| Operating Margin | -1.4% | -1.4% | -8.0% | -18.0% | -35.1% | -34.5% | -25.4% | -36.6% | -41.3% |
| Net Margin | -5.6% | -5.6% | -8.1% | -20.9% | -50.1% | -34.9% | -24.7% | -38.0% | -42.3% |
| Balance Sheet | |||||||||
| Debt/Equity | 4.21 | 4.21 | 6.61 | 13.70 | 7.67 | 2.43 | — | -0.15 | — |
| Current Ratio | 1.98 | 1.98 | — | — | — | — | — | — | — |
| Cash Flow | |||||||||
| Free Cash Flow | $14.4M | $14.4M | $22.5M | $-28.4M | $-94.6M | — | — | — | — |
| Returns | |||||||||
| ROE | -49.1% | -49.1% | -81.0% | -253.3% | -306.4% | -55.4% | -17.3% | 16.6% | 18.4% |
| Valuation | |||||||||
| EV/EBITDA | 58.65 | 58.65 | — | — | — | — | — | — | — |
| P/B | 6.56 | 6.56 | 14.77 | 24.60 | 13.36 | — | — | — | — |
| Growth & Yield | |||||||||
| Revenue Growth | 2.8% | 2.8% | 7.6% | 10.9% | — | 44.3% | 35.9% | 22.0% | — |
| EPS Growth | — | — | 59.3% | 55.0% | — | -9.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-36.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.35 → n/d
Residual
-36.8%
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.