Technology / Electronic ComponentsBSE
$143.05
+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 $-271000.00 · quality 55.3/100
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
22/100
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
$412M
P/E
2861.0x
↑EV/EBITDA
2623.7x
↑ROE
0.8%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
-1.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $151000.0 · FCF $-271000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $151000.00 | $151000.00 | $-2.2M | $14.5M | $-1.2M |
| EBITDA | $151000.00 | $151000.00 | $-1.5M | $-8.7M | $-1.2M |
| EPS | 0.05 | 0.05 | -0.75 | 5.03 | -0.42 |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.01 | 1.68 |
| Current Ratio | 11.51 | 11.51 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-271000.00 | $-271000.00 | $-2.2M | $19.9M | $-1.5M |
| Returns | |||||
| ROE | 0.8% | 0.8% | -11.1% | 67.2% | -17.0% |
| Valuation | |||||
| P/E | 2861.00 | 2861.00 | — | 1.04 | — |
| EV/EBITDA | 2623.71 | 2623.71 | — | — | — |
| P/B | 21.07 | 21.07 | 15.10 | 0.70 | 1.76 |
| Growth & Yield | |||||
| EPS Growth | 106.7% | 106.7% | -114.9% | 1297.6% | — |
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
533.2%
EPS terminal req.
$12.69
Spread vs growth
-426.5%
5Y implied EPS CAGR
214.4%
EPS terminal req.
$15.36
Spread vs growth
-107.7%
10Y implied EPS CAGR
86.0%
EPS terminal req.
$24.74
Spread vs growth
20.7%
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
+97.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.75 → 0.05
Residual
+97.3%
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.