Technology / Information Technology ServicesBSE
$127.00
+6.35 (+4.99%)
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 18%
FCF escenarios
weak_data · normalized FCF $-1.7M · quality 43.0/100
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
51/100
C
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
$429M
P/E
9.5x
↓EV/EBITDA
9.6x
↓ROE
132.9%
↑Gross Margin
24.9%
↓Debt/Equity
0.52
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-0.8%
FCF / Net income
-0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $225.8M · net income $45.1M · FCF $-1.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $225.8M | $225.8M | $31.9M | $6.7M | — |
| Net Income | $45.1M | $45.1M | $567000.00 | $-3.8M | $-2.9M |
| EBITDA | $46.6M | $46.6M | $1.9M | $-1.5M | $-1.3M |
| EPS | — | — | 0.17 | -1.12 | -0.86 |
| Gross Margin | 24.9% | 24.9% | 12.4% | -0.3% | — |
| Operating Margin | 20.6% | 20.6% | 5.9% | -23.4% | — |
| Net Margin | 20.0% | 20.0% | 1.8% | -57.0% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.52 | 0.52 | -1.22 | -1.03 | -1.01 |
| Current Ratio | 1.57 | 1.57 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.7M | $-1.7M | $-1.1M | $-2.3M | $-1.4M |
| Returns | |||||
| ROE | 132.9% | 132.9% | -3.9% | 24.4% | 22.8% |
| Valuation | |||||
| P/E | 9.53 | 9.53 | 48.59 | — | — |
| EV/EBITDA | 9.60 | 9.60 | 23.85 | — | — |
| P/B | 12.66 | 12.66 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 608.2% | 608.2% | 379.1% | — | — |
| EPS Growth | — | — | 115.2% | -30.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+1441.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.17 → n/d
Residual
+1441.5%
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.