Technology / Electronic ComponentsWarsaw
$99.80
-0.10 (-0.10%)
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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $-5.4M · quality 38.3/100
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
11/100
F
Piotroski
2/9
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
$173M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-3888.2%
↓Gross Margin
146.1%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+540.4%
FCF CAGR
—
FCF margin
-392.1%
FCF / Net income
1.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.4M · net income $-5.5M · FCF $-5.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.4M | $1.4M | $734317.46 | $197244.80 | $5385.60 |
| Net Income | $-5.5M | $-5.5M | $-5.1M | $-2.9M | $-2.4M |
| EBITDA | $-4.4M | $-4.4M | $-3.7M | $-2.4M | $-2.1M |
| EPS | -3.46 | -3.46 | -3.28 | -1.93 | -1.61 |
| Gross Margin | 146.1% | 146.1% | 7.5% | 362.4% | 7609.8% |
| Operating Margin | -374.4% | -374.4% | -703.9% | -1428.9% | -43474.0% |
| Net Margin | -386.6% | -386.6% | -696.7% | -1447.9% | -44057.2% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.00 | 0.00 |
| Cash Flow | |||||
| Free Cash Flow | $-5.5M | $-5.5M | $-5.4M | $-3.3M | $-3.0M |
| Returns | |||||
| ROE | -3888.2% | -3888.2% | -154.8% | -144.1% | -49.1% |
| Valuation | |||||
| P/B | 1122.19 | 1122.19 | 56.45 | 79.01 | — |
| Growth & Yield | |||||
| Revenue Growth | 92.6% | 92.6% | 272.3% | 3562.4% | — |
| EPS Growth | -5.5% | -5.5% | -69.7% | -20.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-4.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.28 → -3.46
Residual
-4.4%
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.