Technology / Software - ApplicationWarsaw
$1.12
+0.02 (+1.82%)
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 20%
FCF escenarios
weak_data · normalized FCF $-310112.00 · quality 54.3/100
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
23/100
D
Piotroski
5/9
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
19.6%
↑Gross Margin
-1271.6%
↓Debt/Equity
-0.93
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-90.6%
FCF CAGR
—
FCF margin
-10450.6%
FCF / Net income
0.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2083.0 · net income $-251282.0 · FCF $-217685.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2083.00 | $2083.00 | $2821.00 | $75880.00 | $2.5M |
| Net Income | $-251282.00 | $-251282.00 | $-844286.00 | $-272911.00 | $962905.00 |
| EBITDA | $-123301.00 | $-123301.00 | $-651074.00 | $-245196.00 | $1.2M |
| EPS | -0.03 | -0.03 | -0.08 | -0.03 | 0.10 |
| Gross Margin | -1271.6% | -1271.6% | -2132.2% | -0.4% | 38.3% |
| Operating Margin | -6067.7% | -6067.7% | -23225.6% | -370.5% | 16.9% |
| Net Margin | -12063.5% | -12063.5% | -29928.6% | -359.7% | 38.4% |
| Balance Sheet | |||||
| Debt/Equity | -0.93 | -0.93 | -0.84 | -2.28 | -2.65 |
| Current Ratio | 0.58 | 0.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-217685.00 | $-217685.00 | $-386623.00 | $-310112.00 | $-266518.00 |
| Returns | |||||
| ROE | 19.6% | 19.6% | 81.9% | 146.0% | -1262.2% |
| Valuation | |||||
| P/E | — | — | — | — | 42.00 |
| EV/EBITDA | — | — | — | — | 34.51 |
| Growth & Yield | |||||
| Revenue Growth | -26.2% | -26.2% | -96.3% | -97.0% | — |
| EPS Growth | 62.5% | 62.5% | -166.7% | -130.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-38.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.08 → -0.03
Residual
-38.1%
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.