Consumer Cyclical / Internet RetailNasdaqCM
$2.19
+0.33 (+17.74%)
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 14%
FCF escenarios
weak_data · normalized FCF $-922897.00 · quality 27.7/100
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
19/100
F
Piotroski
4/9
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
$4M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.0%
↓Gross Margin
85.7%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-52.7%
FCF CAGR
—
FCF margin
-48.9%
FCF / Net income
0.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.9M · net income $-3.9M · FCF $-922897.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.9M | $1.9M | $622690.00 | $1.6M | $17.8M |
| Net Income | $-3.9M | $-3.9M | $-2.4M | $-3.6M | $3.2M |
| EBITDA | $-3.6M | $-3.6M | $-2.7M | $-3.7M | $3.2M |
| EPS | — | — | -364.32 | -556.35 | 508.20 |
| Gross Margin | 85.7% | 85.7% | 70.7% | 74.3% | 94.4% |
| Operating Margin | -203.5% | -203.5% | -513.4% | -274.4% | 14.5% |
| Net Margin | -204.2% | -204.2% | -390.8% | -227.7% | 18.2% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.00 | 0.00 |
| Current Ratio | 27.87 | 27.87 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-922897.00 | $-922897.00 | $-4.6M | $3.4M | $-2.0M |
| Returns | |||||
| ROE | -6.0% | -6.0% | -4.9% | -7.9% | 6.5% |
| Valuation | |||||
| P/E | — | — | — | — | 3.94 |
| EV/EBITDA | — | — | — | — | -1.34 |
| P/B | 0.01 | 0.01 | 0.11 | 0.13 | 0.26 |
| Growth & Yield | |||||
| Revenue Growth | 203.3% | 203.3% | -60.6% | -91.1% | — |
| EPS Growth | — | — | 34.5% | -209.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-99.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-364.32 → n/d
Residual
-99.9%
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.