Communication Services / Internet Content & InformationNasdaqCM
$2.53
+0.40 (+18.78%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-751197.00 · quality 63.3/100
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
26/100
D
Piotroski
2/9
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
$9M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-134.6%
↓Gross Margin
100.0%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-83.5%
FCF CAGR
—
FCF margin
-38881.8%
FCF / Net income
0.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1932.0 · net income $-4.6M · FCF $-751197.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1932.00 | $1932.00 | — | — | $428187.00 |
| Net Income | $-4.6M | $-4.6M | $-6.2M | $-9.3M | $-6.2M |
| EBITDA | $-3.6M | $-3.6M | $-4.8M | $-2.0M | $-4.8M |
| EPS | — | — | -2.34 | -3.68 | -2.69 |
| Gross Margin | 100.0% | 100.0% | — | — | 100.0% |
| Operating Margin | -126232.9% | -126232.9% | — | — | -1266.2% |
| Net Margin | -239797.8% | -239797.8% | — | — | -1457.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.06 | 0.39 | -4.10 |
| Current Ratio | 0.19 | 0.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-751197.00 | $-751197.00 | $-456431.00 | $-2.0M | $-3.5M |
| Returns | |||||
| ROE | -134.6% | -134.6% | -107.6% | -71.1% | 565.1% |
| Valuation | |||||
| P/B | 2.70 | 2.70 | 0.11 | 0.18 | — |
| Growth & Yield | |||||
| EPS Growth | — | — | 36.4% | -36.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+5.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.34 → n/d
Residual
+5.0%
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.