Technology / Electronic ComponentsNasdaqCM
$1.17
-0.07 (-5.65%)
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 15%
FCF escenarios
weak_data · normalized FCF $-3.4M · quality 41.7/100
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
3/100
F
Piotroski
1/9
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
$11M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-899.2%
↓Gross Margin
-27.1%
↓Debt/Equity
7.63
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-18.8%
FCF CAGR
—
FCF margin
-255.8%
FCF / Net income
0.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.3M · net income $-5.4M · FCF $-3.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.3M | $1.3M | $6.1M | $4.0M | $2.5M |
| Net Income | $-5.4M | $-5.4M | $-1.2M | $-2.7M | $-3.7M |
| EBITDA | $-5.1M | $-5.1M | $-1.3M | $-2.9M | $-3.7M |
| EPS | — | — | -0.16 | -0.34 | -0.49 |
| Gross Margin | -27.1% | -27.1% | 57.8% | 47.8% | 31.3% |
| Operating Margin | -389.5% | -389.5% | -22.2% | -72.7% | -147.1% |
| Net Margin | -403.3% | -403.3% | -20.3% | -67.2% | -147.2% |
| Balance Sheet | |||||
| Debt/Equity | 7.63 | 7.63 | 0.18 | 0.22 | 0.17 |
| Current Ratio | 1.57 | 1.57 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.4M | $-3.4M | $-2.4M | $-4.0M | $-5.1M |
| Returns | |||||
| ROE | -899.2% | -899.2% | -21.2% | -39.3% | -38.4% |
| Valuation | |||||
| P/B | 15.70 | 15.70 | 7.02 | 1.24 | 0.60 |
| Growth & Yield | |||||
| Revenue Growth | -77.9% | -77.9% | 50.8% | 60.9% | — |
| EPS Growth | — | — | 52.9% | 30.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-45.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.16 → n/d
Residual
-45.3%
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.