Technology / Computer HardwareParis
$0.22
+0.00 (+1.85%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 66.0/100
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
34/100
D
Piotroski
2/9
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
$28M
P/E
N/A
•EV/EBITDA
N/A
•ROE
100.5%
↑Gross Margin
-642.9%
↓Debt/Equity
-0.83
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-7.8%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $52308.0 · net income $-659106.0 · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $52308.00 | $52308.00 | $229348.00 | $21801.00 | $66817.00 |
| Net Income | $-659106.00 | $-659106.00 | $-1.8M | $-802728.00 | $-1.0M |
| EBITDA | $-837482.00 | $-837482.00 | $-1.2M | $-485717.00 | $-626637.00 |
| EPS | — | — | -0.12 | -0.20 | -0.25 |
| Gross Margin | -642.9% | -642.9% | -30.5% | -252.9% | 82.0% |
| Operating Margin | -1029.5% | -1029.5% | -344.8% | -3305.0% | -1650.9% |
| Net Margin | -1260.0% | -1260.0% | -774.8% | -3682.1% | -1512.4% |
| Balance Sheet | |||||
| Debt/Equity | -0.83 | -0.83 | 112.57 | -1.87 | -2.71 |
| Current Ratio | 0.32 | 0.32 | — | — | — |
| Returns | |||||
| ROE | 100.5% | 100.5% | -56612.5% | 55.8% | 158.9% |
| Valuation | |||||
| P/B | — | — | 1036.15 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -77.2% | -77.2% | 952.0% | -67.4% | — |
| EPS Growth | — | — | 39.3% | 20.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+96.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.12 → n/d
Residual
+96.4%
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.