Technology / Computer HardwareNasdaqGM
$3.97
+0.51 (+14.74%)
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 24%
FCF escenarios
weak_data · normalized FCF $9.8M · quality 33.7/100
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
45/100
C
Piotroski
4/9
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
$43M
P/E
N/A
•EV/EBITDA
15.1x
↑ROE
-7.1%
↓Gross Margin
7.8%
↓Debt/Equity
0.96
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+5.8%
FCF CAGR
+35.5%
FCF margin
3.2%
FCF / Net income
-1.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $467.9M · net income $-8.3M · FCF $14.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $467.9M | $467.9M | $566.9M | $605.3M | $544.2M | $518.7M | $449.5M | — | $446.3M | $467.8M | $485.0M | $434.0M | $305.4M | $361.0M | $346.5M | $253.8M | $199.6M |
| Net Income | $-8.3M | $-8.3M | $-2.8M | $5.2M | $3.4M | $4.3M | $4.8M | — | $-1.3M | $5.6M | $6.5M | $4.3M | $7.6M | $12.6M | $11.6M | $5.7M | $8.7M |
| EBITDA | $10.2M | $10.2M | $17.8M | $25.9M | $16.4M | $16.4M | $12.4M | — | $8.9M | $16.8M | $16.6M | $12.6M | $13.1M | $21.1M | $16.7M | $9.2M | $9.2M |
| EPS | -0.77 | -0.77 | -0.07 | 0.47 | 0.31 | 0.39 | 0.44 | — | -0.12 | 0.51 | 0.58 | 0.38 | 0.67 | 1.12 | 1.07 | 0.55 | 0.85 |
| Gross Margin | 7.8% | 7.8% | 7.0% | 7.8% | 7.9% | 8.1% | 7.8% | — | 7.7% | 8.2% | 8.0% | 7.7% | 8.8% | 9.6% | 8.6% | 8.1% | 9.6% |
| Operating Margin | 0.1% | 0.1% | 1.1% | 2.0% | 1.6% | 1.8% | 1.5% | — | 0.2% | 2.0% | 2.1% | 1.5% | 3.0% | 5.0% | 4.1% | 2.7% | 3.7% |
| Net Margin | -1.8% | -1.8% | -0.5% | 0.9% | 0.6% | 0.8% | 1.1% | — | -0.3% | 1.2% | 1.3% | 1.0% | 2.5% | 3.5% | 3.4% | 2.3% | 4.4% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.96 | 0.96 | 1.05 | 1.03 | 0.92 | 0.81 | 0.61 | — | 0.30 | 0.37 | 0.25 | 0.31 | — | — | — | — | — |
| Current Ratio | 2.06 | 2.06 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $14.8M | $14.8M | $9.8M | $-21.1M | $-11.7M | $-25.7M | $-39.6M | — | $-1.4M | $-7.0M | $-8.7M | $-1.1M | $-6.3M | $25.8M | $-9.7M | $-6.4M | $156000.00 |
| Returns | |||||||||||||||||
| ROE | -7.1% | -7.1% | -2.2% | 3.9% | 2.7% | 3.5% | 4.1% | — | -1.1% | 4.8% | 6.2% | 4.3% | 7.3% | 13.4% | 14.8% | 8.4% | 14.6% |
| Valuation | |||||||||||||||||
| P/E | — | — | — | 11.68 | 14.10 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 15.09 | 15.09 | 9.28 | 7.40 | 9.85 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.36 | 0.36 | 0.32 | 0.46 | 0.39 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | -17.5% | -17.5% | -6.3% | 11.2% | — | 15.4% | — | — | -4.6% | -3.5% | 11.7% | 42.1% | -15.4% | 4.2% | 36.5% | 27.2% | — |
| EPS Growth | -1000.0% | -1000.0% | -114.9% | 51.6% | — | -11.4% | — | — | -123.5% | -12.1% | 52.6% | -43.3% | -40.2% | 4.7% | 94.5% | -35.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+37.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → -0.77
Residual
+37.4%
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.