Technology / SemiconductorsNasdaqCM
$2.32
-0.08 (-3.33%)
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 22%
FCF escenarios
weak_data · normalized FCF $-14.6M · quality 59.0/100
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
36/100
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
$37M
P/E
N/A
•EV/EBITDA
N/A
•ROE
13729.5%
↑Gross Margin
50.5%
↑Debt/Equity
-19.51
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-102.3%
FCF / Net income
0.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.9M · net income $-46.1M · FCF $-10.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $9.9M | $9.9M | $6.4M | $1.2M | $3.3M | — |
| Net Income | $-46.1M | $-46.1M | $-20.0M | $-39.6M | $-23.9M | — |
| EBITDA | $-41.7M | $-41.7M | $-18.9M | $-34.9M | $-22.4M | — |
| EPS | -10.10 | -10.10 | -7.50 | -13.84 | -8.34 | — |
| Gross Margin | 50.5% | 50.5% | 39.6% | -32.4% | 13.8% | — |
| Operating Margin | -373.0% | -373.0% | -699.5% | -2903.9% | -716.7% | — |
| Net Margin | -465.4% | -465.4% | -311.0% | -3237.0% | -721.3% | — |
| Balance Sheet | ||||||
| Debt/Equity | -19.51 | -19.51 | 0.88 | -1.53 | -0.67 | — |
| Current Ratio | 0.23 | 0.23 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-10.1M | $-10.1M | $-18.4M | $-14.6M | $-16.5M | — |
| Returns | ||||||
| ROE | 13729.5% | 13729.5% | -362.3% | 741.8% | 253.4% | — |
| Valuation | ||||||
| P/B | — | — | 5.38 | — | — | — |
| Growth & Yield | ||||||
| Revenue Growth | 53.9% | 53.9% | 426.3% | -63.0% | — | — |
| EPS Growth | -34.7% | -34.7% | 45.8% | -66.0% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-63.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-7.50 → -10.10
Residual
-63.8%
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.