Financial Services / Capital MarketsNYSE American
$11.56
+0.02 (+0.17%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
54/100
C
Piotroski
7/9
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
$29M
P/E
2.5x
↓EV/EBITDA
0.4x
↓ROE
28.3%
↑Gross Margin
35.6%
↓Debt/Equity
0.98
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+7.7%
FCF CAGR
+8.9%
FCF margin
9.5%
FCF / Net income
1.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $275.6M · net income $14.4M · FCF $26.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $275.6M | $275.6M | $79.6M | $83.0M | $44.4M | $146.4M | $130.1M | $49.7M | $49.4M | $47.5M | $55.3M | $46.2M | $55.8M | $57.5M | $95.2M | $100.3M | $125.6M | $84.1M |
| Net Income | $14.4M | $14.4M | $-129000.00 | $-5.1M | $-13.4M | $11.8M | $14.2M | $-2.1M | $-2.5M | $2.1M | $2.3M | $-4.1M | $-2.6M | $-13.3M | $-968000.00 | $-9.4M | $7.6M | $-11.7M |
| EBITDA | $46.1M | $46.1M | $14.2M | $23.0M | $-48.3M | $40.0M | $42.7M | $4.4M | $3.9M | $7.7M | $8.9M | $-928000.00 | $1.4M | $-19.7M | $1.6M | $-15.9M | $11.1M | $-8.6M |
| EPS | — | — | -0.08 | -3.38 | -9.43 | 7.83 | 7.66 | -1.81 | -2.14 | 1.60 | 1.85 | -2.76 | -1.70 | -10.80 | -0.90 | -8.80 | 7.30 | -12.10 |
| Gross Margin | 35.6% | 35.6% | 29.2% | 37.2% | -13.3% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 21.6% | 21.6% | -10.1% | 8.3% | -63.0% | 27.1% | 32.5% | 8.1% | 7.4% | 15.6% | 15.5% | -3.6% | 0.5% | -36.7% | 0.3% | -18.1% | 7.0% | -13.2% |
| Net Margin | 5.2% | 5.2% | -0.2% | -6.2% | -30.2% | 8.1% | 10.9% | -4.1% | -5.0% | 4.3% | 4.1% | -8.8% | -4.6% | -23.2% | -1.0% | -9.4% | 6.0% | -13.9% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.98 | 0.98 | 2.83 | 3.58 | 3.66 | 0.70 | 1.07 | 1.47 | 1.22 | 1.11 | 0.76 | 0.72 | 0.58 | 0.58 | 0.45 | — | — | — |
| Current Ratio | 1.09 | 1.09 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $26.1M | $26.1M | $8.2M | $-40.0M | $-24.1M | $17.3M | $41.2M | $-15.6M | $-8.0M | $-12.1M | $-9.0M | $-4.3M | $3.9M | $-9.1M | $14.6M | $-6.8M | $-35.8M | $6.6M |
| Returns | ||||||||||||||||||
| ROE | 28.3% | 28.3% | -0.3% | -12.3% | -28.6% | 19.1% | 32.4% | -6.2% | -6.9% | 5.2% | 5.8% | -10.3% | -5.4% | -25.9% | -1.7% | -16.5% | 11.8% | — |
| Valuation | ||||||||||||||||||
| P/E | 2.52 | 2.52 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 0.38 | 0.38 | 10.98 | 6.45 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.48 | 0.48 | 1.39 | 0.25 | 0.25 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 246.2% | 246.2% | -4.1% | 86.9% | — | 12.5% | 162.0% | 0.6% | 3.9% | -14.1% | 19.9% | -17.2% | -3.1% | -39.6% | -5.1% | -20.1% | 49.3% | — |
| EPS Growth | — | — | 97.6% | 64.2% | — | 2.2% | 523.2% | 15.4% | -233.8% | -13.5% | 167.0% | -62.4% | 84.3% | -1100.0% | 89.8% | -220.5% | 160.3% | — |
| Dividend Yield | 8.7% | 8.7% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+52.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.08 → n/d
Residual
+43.8%
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.