Technology / Electronic ComponentsNasdaqCM
$5.49
-0.32 (-5.51%)
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 21%
FCF escenarios
weak_data · normalized FCF $-9.7M · quality 53.7/100
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
7/100
F
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
$11M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-36.6%
↓Gross Margin
52.5%
↑Debt/Equity
N/A
•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
-173.9%
FCF / Net income
0.82x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.6M · net income $-11.7M · FCF $-9.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $5.6M | $5.6M | $7.4M | $5.4M | $7.3M | — |
| Net Income | $-11.7M | $-11.7M | $-21.5M | $-22.3M | $-13.3M | — |
| EBITDA | $-10.2M | $-10.2M | $-20.8M | $-21.1M | $-11.4M | — |
| EPS | -12.40 | -12.40 | -42.80 | -142.40 | -44.46 | — |
| Gross Margin | 52.5% | 52.5% | 65.1% | 57.7% | 31.7% | — |
| Operating Margin | -207.8% | -207.8% | -220.0% | -321.2% | -165.4% | — |
| Net Margin | -211.0% | -211.0% | -290.4% | -410.1% | -182.9% | — |
| Balance Sheet | ||||||
| Debt/Equity | — | — | 0.03 | -26.98 | -2.51 | — |
| Current Ratio | 12.99 | 12.99 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-9.7M | $-9.7M | $-18.2M | $-6.1M | $-4.8M | — |
| Returns | ||||||
| ROE | -36.6% | -36.6% | -174.9% | 8309.0% | 161.9% | — |
| Valuation | ||||||
| P/B | 0.16 | 0.16 | 3.27 | — | — | — |
| Growth & Yield | ||||||
| Revenue Growth | -25.0% | -25.0% | 36.3% | -25.3% | — | — |
| EPS Growth | 71.0% | 71.0% | 69.9% | -220.3% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-81.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-42.80 → -12.40
Residual
-81.7%
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.