Technology / Software - ApplicationNasdaqCM
$4.57
+0.14 (+3.16%)
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 27% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-10.9M · quality 63.7/100
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
30/100
D
Piotroski
1/9
balance/quality
Valuation
100/100
+679.5% upside
5Y CAGR
+39.7%
100/100
Data QA
93/100
SEC 90%
Sin guardar todavía.
Market Cap
$66M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-188.2%
↓Gross Margin
N/A
•Debt/Equity
0.24
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2016–2025 · 9 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-397.9%
FCF / Net income
0.06x
Latest source
SEC-backed
Margin decomposition
Último año: revenue $6.5M · net income $-450.5M · FCF $-26.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC | 2019SEC | 2018SEC | 2017SEC | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||
| Revenue | $6.5M | $6.5M | — | — | — | — | — | — | — | — | — |
| Net Income | $-450.5M | $-450.5M | $-14.2M | $-19.9M | $-38.7M | $-20.3M | $-10.9M | $-25.4M | $1.0M | $123764.00 | — |
| EBITDA | $-440.5M | $-440.5M | $-2.6M | $-22.1M | $-39.5M | — | — | — | — | — | — |
| EPS | -54.32 | -54.32 | -28.56 | -52.59 | -387.18 | -12.96 | — | -0.02 | 0.07 | 0.01 | — |
| Operating Margin | -3565.8% | -3565.8% | — | — | — | — | — | — | — | — | — |
| Net Margin | -6881.3% | -6881.3% | — | — | — | — | — | — | — | — | — |
| Balance Sheet | |||||||||||
| Debt/Equity | 0.24 | 0.24 | 0.00 | 0.10 | 0.12 | — | — | — | — | — | — |
| Current Ratio | 6.19 | 6.19 | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||
| Free Cash Flow | $-26.1M | $-26.1M | $-1.2M | $-10.9M | $-12.1M | — | — | — | — | — | — |
| Returns | |||||||||||
| ROE | -188.2% | -188.2% | -153.3% | -15696.9% | -341.4% | -51.7% | -35.9% | -65.8% | 13.6% | 2.5% | — |
| Valuation | |||||||||||
| P/E | — | — | — | — | — | — | — | — | 65.86 | 461.00 | — |
| P/B | 0.16 | 0.16 | 0.05 | — | 8.83 | — | — | 0.50 | — | 8.70 | — |
| Growth & Yield | |||||||||||
| EPS Growth | -90.2% | -90.2% | 45.7% | 86.4% | -2887.5% | — | — | -128.6% | 600.0% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-55.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-28.56 → -54.32
Residual
-55.4%
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.