Technology / Electronic ComponentsNYSE American
$92.00
+1.00 (+1.10%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $5.6M · quality 72.7/100
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
68/100
B
Piotroski
3/9
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
$398M
P/E
34.7x
↑EV/EBITDA
25.1x
↑ROE
13.4%
↑Gross Margin
44.4%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
+19.5%
FCF CAGR
+44.5%
FCF margin
14.9%
FCF / Net income
0.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $54.4M · net income $8.4M · FCF $8.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $54.4M | $54.4M | $49.0M | $41.2M | $31.8M | $26.7M |
| Net Income | $8.4M | $8.4M | $7.6M | $3.5M | $1.8M | $1.6M |
| EBITDA | $11.4M | $11.4M | $10.4M | $5.1M | $3.6M | — |
| EPS | 2.54 | 2.54 | 2.57 | 1.24 | 0.65 | 0.59 |
| Gross Margin | 44.4% | 44.4% | 46.2% | 40.7% | 35.6% | — |
| Operating Margin | 18.9% | 18.9% | 19.2% | 10.4% | 9.0% | 7.9% |
| Net Margin | 15.5% | 15.5% | 15.6% | 8.5% | 5.6% | 5.9% |
| Balance Sheet | ||||||
| Debt/Equity | 0.00 | 0.00 | — | 0.00 | 0.01 | — |
| Current Ratio | 11.76 | 11.76 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $8.1M | $8.1M | $5.6M | $3.1M | $1.1M | $1.9M |
| Returns | ||||||
| ROE | 13.4% | 13.4% | 24.4% | 17.5% | 12.5% | 9.4% |
| Valuation | ||||||
| P/E | 34.72 | 34.72 | 19.95 | 27.15 | 13.95 | — |
| EV/EBITDA | 25.08 | 25.08 | 13.48 | 17.70 | 6.71 | — |
| P/B | 4.84 | 4.84 | 4.87 | 4.78 | 1.74 | — |
| Growth & Yield | ||||||
| Revenue Growth | 11.0% | 11.0% | 19.1% | 29.3% | — | — |
| EPS Growth | -1.1% | -1.1% | 107.0% | 91.0% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
47.6%
EPS terminal req.
$8.16
Spread vs growth
-48.7%
5Y implied EPS CAGR
31.2%
EPS terminal req.
$9.88
Spread vs growth
-32.3%
10Y implied EPS CAGR
20.1%
EPS terminal req.
$15.91
Spread vs growth
-21.3%
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
+98.8%
Start / end P/E
18.0x → 36.2x
EPS bridge
2.57 → 2.54
Residual
-1.1%
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.