Technology / Software - ApplicationNasdaqCM
$1.77
+0.00 (+0.00%)
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 25%
FCF escenarios
weak_data · normalized FCF $-4.8M · quality 64.0/100
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
15/100
F
Piotroski
2/9
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
$9M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-42.7%
↓Gross Margin
-565106.0%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2025 · 5 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-812343.1%
FCF / Net income
1.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $550.0 · net income $-2.6M · FCF $-4.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | $550.00 | $550.00 | $436.00 | $672.00 | $46214.00 | $4445.00 | — |
| Net Income | $-2.6M | $-2.6M | $-4.2M | $-8.4M | $-12.1M | $-10.8M | $-979470.00 |
| EBITDA | $-5.4M | $-5.4M | $-3.1M | $-8.6M | $-10.9M | $-10.8M | — |
| EPS | -0.62 | -0.62 | -1.43 | -4.14 | -6.04 | -7.10 | — |
| Gross Margin | -565106.0% | -565106.0% | -411508.0% | -708260.1% | -14077.0% | — | — |
| Operating Margin | -998192.4% | -998192.4% | -737882.3% | -1297169.5% | -24075.9% | -243836.9% | — |
| Net Margin | -474049.5% | -474049.5% | -972284.4% | -1250739.6% | -26266.0% | -243622.8% | — |
| Balance Sheet | |||||||
| Debt/Equity | 0.04 | 0.04 | — | 0.01 | 0.01 | — | — |
| Current Ratio | 4.29 | 4.29 | — | — | — | — | — |
| Cash Flow | |||||||
| Free Cash Flow | $-4.5M | $-4.5M | $-4.8M | $-6.6M | $-7.5M | $-8.5M | — |
| Returns | |||||||
| ROE | -42.7% | -42.7% | -61.6% | -137.8% | -96.7% | -53.9% | -168.2% |
| Valuation | |||||||
| P/B | 1.22 | 1.22 | 0.84 | 0.90 | 0.53 | — | — |
| Growth & Yield | |||||||
| Revenue Growth | 26.1% | 26.1% | -35.1% | -98.5% | — | — | — |
| EPS Growth | 56.6% | 56.6% | 65.5% | 31.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-28.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.43 → -0.62
Residual
-28.9%
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.