Technology / Software - ApplicationIstanbul
$245.00
+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 19%
FCF escenarios
weak_data · normalized FCF $290216.00 · quality 51.7/100
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
25/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$2.0B
P/E
437.5x
↑EV/EBITDA
N/A
•ROE
7.4%
↑Gross Margin
17.0%
↓Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2023 · 2 años de histórico normalizado
Revenue CAGR
+254.7%
FCF CAGR
+442.6%
FCF margin
17.0%
FCF / Net income
1.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $50.3M · net income $4.4M · FCF $8.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $50.3M | $50.3M | $26.3M | $4.0M |
| Net Income | $4.4M | $4.4M | $30.1M | $5.5M |
| EBITDA | $-1.6M | $-1.6M | $7.8M | $7.2M |
| EPS | — | — | 3.77 | 0.69 |
| Gross Margin | 17.0% | 17.0% | 55.3% | 49.7% |
| Operating Margin | -3.5% | -3.5% | 28.4% | -2.9% |
| Net Margin | 8.7% | 8.7% | 114.8% | 138.5% |
| Balance Sheet | ||||
| Debt/Equity | 0.05 | 0.05 | — | 0.07 |
| Current Ratio | 0.35 | 0.35 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $8.5M | $8.5M | $-150892.00 | $290216.00 |
| Returns | ||||
| ROE | 7.4% | 7.4% | 91.5% | 64.6% |
| Valuation | ||||
| P/E | 437.50 | 437.50 | 56.45 | 74.20 |
| EV/EBITDA | — | — | 219.00 | 56.76 |
| P/B | 33.04 | 33.04 | 51.70 | 47.75 |
| Growth & Yield | ||||
| Revenue Growth | 91.6% | 91.6% | 556.6% | — |
| EPS Growth | — | — | 446.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-31.9%
Start / end P/E
n/dx → n/dx
EPS bridge
3.77 → n/d
Residual
-31.9%
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.