Technology / Information Technology ServicesNasdaqGM
$3.89
-0.65 (-14.32%)
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 35% · confianza 11%
FCF escenarios
weak_data · normalized FCF $-4.1M · quality 23.0/100
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
13/100
F
Piotroski
3/9
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
$5M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15333.3%
↓Gross Margin
46.0%
↑Debt/Equity
9.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+114.1%
FCF CAGR
—
FCF margin
-259.8%
FCF / Net income
0.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.8M · net income $-36.7M · FCF $-15.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.8M | $5.8M | $172661.00 | $439640.00 | $591751.00 |
| Net Income | $-36.7M | $-36.7M | $-21.5M | $-1.9M | $-968230.00 |
| EBITDA | $-36.3M | $-36.3M | $-21.5M | $-1.9M | $-959425.00 |
| EPS | -1.78 | -1.78 | -0.78 | -0.07 | -0.04 |
| Gross Margin | 46.0% | 46.0% | 74.7% | 80.2% | 74.9% |
| Operating Margin | -159.3% | -159.3% | -2899.6% | -381.4% | -142.1% |
| Net Margin | -632.6% | -632.6% | -12473.8% | -441.3% | -163.6% |
| Balance Sheet | |||||
| Debt/Equity | 9.43 | 9.43 | -0.01 | — | — |
| Current Ratio | 0.39 | 0.39 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-15.1M | $-15.1M | $-4.1M | $-2.3M | $-1.1M |
| Returns | |||||
| ROE | -15333.3% | -15333.3% | 88.7% | 65.7% | 90.0% |
| Valuation | |||||
| P/B | 334.31 | 334.31 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 3261.7% | 3261.7% | -60.7% | -25.7% | — |
| EPS Growth | -128.4% | -128.4% | -1010.2% | -100.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-99.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.78 → -1.78
Residual
-99.6%
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.