Technology / Software - ApplicationNasdaqGS
$13.60
+0.88 (+6.92%)
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 31% · confianza 25%
FCF escenarios
weak_data · normalized FCF $34.0M · quality 59.7/100
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
60/100
B
Piotroski
8/9
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
$892M
P/E
34.0x
↑EV/EBITDA
24.1x
↑ROE
10.2%
↑Gross Margin
45.8%
↑Debt/Equity
0.26
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+13.0%
FCF CAGR
+18.2%
FCF margin
10.0%
FCF / Net income
4.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $344.2M · net income $8.4M · FCF $34.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $344.2M | $344.2M | $289.2M | $222.9M | $197.2M | $224.1M | $165.3M | $164.9M |
| Net Income | $8.4M | $8.4M | $2.4M | $-3.4M | $-11.9M | $-7.7M | $20.6M | $9.9M |
| EBITDA | $30.8M | $30.8M | $19.9M | $-3.6M | $-36.1M | $-31.7M | $31.9M | $22.9M |
| EPS | 0.36 | 0.36 | 0.14 | -0.23 | -0.84 | -0.63 | 20.64 | 27.37 |
| Gross Margin | 45.8% | 45.8% | 45.7% | 46.0% | 40.8% | — | — | — |
| Operating Margin | 3.5% | 3.5% | 1.2% | -8.2% | -25.0% | -19.1% | 13.2% | 7.8% |
| Net Margin | 2.4% | 2.4% | 0.8% | -1.5% | -6.0% | -3.5% | 12.5% | 6.0% |
| Balance Sheet | ||||||||
| Debt/Equity | 0.26 | 0.26 | 0.48 | 0.37 | 0.48 | 0.29 | 1.00 | — |
| Current Ratio | 2.87 | 2.87 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $34.3M | $34.3M | $34.0M | $24.3M | $-12.4M | $28.2M | $18.4M | $12.6M |
| Returns | ||||||||
| ROE | 10.2% | 10.2% | 4.4% | -5.0% | -20.1% | -12.9% | 102.6% | — |
| Valuation | ||||||||
| P/E | 34.00 | 34.00 | 138.36 | — | — | — | — | — |
| EV/EBITDA | 24.09 | 24.09 | 10.90 | — | — | — | — | — |
| P/B | 11.09 | 11.09 | 7.36 | 1.52 | 0.93 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | 19.0% | 19.0% | 29.7% | 13.1% | — | 35.6% | 0.2% | — |
| EPS Growth | 157.1% | 157.1% | 160.9% | 72.6% | — | -103.1% | -24.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
49.7%
EPS terminal req.
$1.21
Spread vs growth
107.5%
5Y implied EPS CAGR
32.3%
EPS terminal req.
$1.46
Spread vs growth
124.8%
10Y implied EPS CAGR
20.6%
EPS terminal req.
$2.35
Spread vs growth
136.5%
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
-1.4%
Start / end P/E
98.5x → 37.8x
EPS bridge
0.14 → 0.36
Residual
-96.9%
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.