Technology / Information Technology ServicesBSE
$59.90
+0.00 (+0.00%)
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 18%
FCF escenarios
weak_data · normalized FCF $-371000.00 · quality 43.7/100
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
41/100
C
Piotroski
6/9
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
$237M
P/E
130.2x
↑EV/EBITDA
93.3x
↑ROE
1.0%
↓Gross Margin
42.7%
↑Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-26.0%
FCF CAGR
—
FCF margin
8.0%
FCF / Net income
4.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $95.3M · net income $1.8M · FCF $7.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $95.3M | $95.3M | $96.5M | $117.0M | $235.4M |
| Net Income | $1.8M | $1.8M | $1.9M | $1.7M | $3.1M |
| EBITDA | $2.6M | $2.6M | $3.3M | $3.2M | $4.7M |
| EPS | — | — | 0.48 | 0.44 | 0.79 |
| Gross Margin | 42.7% | 42.7% | 49.1% | 49.4% | 70.1% |
| Operating Margin | 2.5% | 2.5% | 3.1% | 2.5% | 1.7% |
| Net Margin | 1.9% | 1.9% | 2.0% | 1.5% | 1.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.11 | 0.11 | 0.11 |
| Current Ratio | 5.75 | 5.75 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $7.6M | $7.6M | $-51.4M | $-371000.00 | $-888000.00 |
| Returns | |||||
| ROE | 1.0% | 1.0% | 1.0% | 1.0% | 1.8% |
| Valuation | |||||
| P/E | 130.22 | 130.22 | 270.83 | — | — |
| EV/EBITDA | 93.29 | 93.29 | 158.83 | — | — |
| P/B | 1.27 | 1.27 | 2.84 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -1.1% | -1.1% | -17.6% | -50.3% | — |
| EPS Growth | — | — | 9.1% | -44.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-53.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.48 → n/d
Residual
-53.6%
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.