Technology / Scientific & Technical InstrumentsNYSE American
$7.11
-0.01 (-0.14%)
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 25%
FCF escenarios
weak_data · normalized FCF $385000.00 · quality 40.7/100
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
30/100
D
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
$47M
P/E
711.0x
↑EV/EBITDA
14.9x
↑ROE
1.6%
↓Gross Margin
72.3%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
-24.5%
FCF margin
1.7%
FCF / Net income
0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.2M · net income $688000.0 · FCF $70000.0
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 | $4.2M | $4.2M | $4.3M | $3.7M | $-2.7M | $1.4M | $31.2M | $31.9M | $24.9M | $22.4M | — | $20.7M | $23.0M | $26.2M | $29.7M | $35.7M | — |
| Net Income | $688000.00 | $688000.00 | $432000.00 | $269000.00 | $-3.0M | $14.6M | $968000.00 | $7.0M | $1.4M | $117000.00 | $148000.00 | $-711000.00 | $-2.8M | $-2.8M | $-1.3M | $382000.00 | $9.4M |
| EBITDA | $270000.00 | $270000.00 | $720000.00 | $668000.00 | $-5.8M | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.11 | 0.11 | 0.08 | 0.05 | -0.56 | 2.74 | 0.19 | 1.41 | 0.29 | 0.04 | 0.06 | — | — | — | — | 0.09 | 2.55 |
| Gross Margin | 72.3% | 72.3% | 75.6% | 78.4% | 131.2% | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 6.0% | 6.0% | 16.3% | 17.6% | 239.1% | -243.5% | 4.5% | 10.8% | 5.7% | 1.2% | — | -3.8% | -12.3% | -15.9% | -6.0% | 1.9% | — |
| Net Margin | 16.5% | 16.5% | 10.1% | 7.3% | 111.7% | 1012.3% | 3.1% | 22.0% | 5.6% | 0.5% | — | -3.4% | -12.3% | -10.8% | -4.4% | 1.1% | — |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.02 |
| Current Ratio | 39.24 | 39.24 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $70000.00 | $70000.00 | $874000.00 | $385000.00 | $-1.5M | $253000.00 | $2.8M | $1.5M | $1.3M | $550000.00 | — | — | — | $-1.1M | $-1.4M | $627000.00 | $4.7M |
| Returns | |||||||||||||||||
| ROE | 1.6% | 1.6% | 1.1% | 0.7% | -7.8% | 26.7% | 2.4% | 20.1% | 5.1% | 0.5% | 1.1% | -5.2% | -19.8% | -16.9% | -5.4% | 1.5% | 50.4% |
| Valuation | |||||||||||||||||
| P/E | 711.00 | 711.00 | 76.88 | 121.00 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 14.94 | 14.94 | -10.32 | -12.46 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.05 | 1.05 | 0.87 | 0.84 | 0.59 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | -2.9% | -2.9% | 16.7% | 237.3% | — | -95.4% | -2.3% | 28.3% | 11.0% | — | — | -10.0% | -12.2% | -11.8% | -16.7% | — | — |
| EPS Growth | 37.5% | 37.5% | 60.0% | 108.9% | — | 1342.1% | -86.5% | 386.2% | 625.0% | -33.3% | — | — | — | — | — | -96.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
79.0%
EPS terminal req.
$0.63
Spread vs growth
-41.5%
5Y implied EPS CAGR
47.3%
EPS terminal req.
$0.76
Spread vs growth
-9.8%
10Y implied EPS CAGR
27.3%
EPS terminal req.
$1.23
Spread vs growth
10.2%
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
+8.7%
Start / end P/E
81.7x → 64.6x
EPS bridge
0.08 → 0.11
Residual
-7.9%
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.