Industrials / Aerospace & DefenseNasdaqCM
$2.00
+0.20 (+11.11%)
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 16%
FCF escenarios
weak_data · normalized FCF $-24.9M · quality 36.7/100
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
3/100
F
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$10M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-581.7%
↓Gross Margin
-133.9%
↓Debt/Equity
3.16
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2025 · 5 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-454.3%
FCF / Net income
0.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.3M · net income $-40.8M · FCF $-24.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | $5.3M | $5.3M | $1.8M | $6.6M | $11.4M | $8.6M | — |
| Net Income | $-40.8M | $-40.8M | $-134.9M | $-50.7M | $-28.3M | $-15.1M | — |
| EBITDA | $-29.8M | $-29.8M | $-128.1M | $-41.2M | $-24.0M | $-6.2M | — |
| EPS | -83.60 | -83.60 | -2644.40 | -3209.04 | -4536.00 | -4069.44 | — |
| Gross Margin | -133.9% | -133.9% | -438.4% | -80.6% | -3.8% | — | — |
| Operating Margin | -449.8% | -449.8% | -1289.9% | -427.9% | -160.6% | -75.9% | — |
| Net Margin | -774.0% | -774.0% | -7463.8% | -767.2% | -247.1% | -176.1% | — |
| Balance Sheet | |||||||
| Debt/Equity | 3.16 | 3.16 | -1.48 | -0.78 | 590.23 | -2.22 | — |
| Current Ratio | 0.21 | 0.21 | — | — | — | — | — |
| Cash Flow | |||||||
| Free Cash Flow | $-24.0M | $-24.0M | $-24.9M | $-33.3M | $-51.5M | — | — |
| Returns | |||||||
| ROE | -581.7% | -581.7% | 661.4% | 121.3% | -101587.3% | 228.8% | — |
| Valuation | |||||||
| P/B | 0.24 | 0.24 | — | — | 2333.50 | — | — |
| Growth & Yield | |||||||
| Revenue Growth | 191.8% | 191.8% | -72.6% | -42.2% | — | — | — |
| EPS Growth | 96.8% | 96.8% | 17.6% | 29.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-97.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-2644.40 → -83.60
Residual
-97.0%
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.