Technology / Information Technology ServicesASX
$0.01
+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 20%
FCF escenarios
weak_data · normalized FCF $-2.1M · quality 53.7/100
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
29/100
D
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
$4M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-122.1%
↓Gross Margin
86.4%
↑Debt/Equity
0.58
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+207.9%
FCF CAGR
—
FCF margin
-346.9%
FCF / Net income
0.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $796599.0 · net income $-3.1M · FCF $-2.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $796599.00 | $796599.00 | $162257.00 | $142827.00 | $27286.00 |
| Net Income | $-3.1M | $-3.1M | $-2.3M | $-2.2M | $-1.2M |
| EBITDA | $-2.9M | $-2.9M | $-2.2M | $-2.2M | $-1.4M |
| EPS | -0.00 | -0.00 | -0.07 | -0.16 | -0.12 |
| Gross Margin | 86.4% | 86.4% | 100.0% | 100.0% | 100.0% |
| Operating Margin | -454.5% | -454.5% | -1755.9% | -1813.5% | -8463.7% |
| Net Margin | -389.8% | -389.8% | -1405.6% | -1570.2% | -4508.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.58 | 0.58 | — | -0.85 | — |
| Current Ratio | 0.82 | 0.82 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.8M | $-2.8M | $-2.1M | $-1.9M | $-1.5M |
| Returns | |||||
| ROE | -122.1% | -122.1% | -228.4% | 272.0% | -769.8% |
| Valuation | |||||
| P/B | 0.33 | 0.33 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 390.9% | 390.9% | 13.6% | 423.4% | — |
| EPS Growth | 95.7% | 95.7% | 56.9% | -36.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+41.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → -0.00
Residual
+41.7%
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.