Communication Services / Internet Content & InformationNasdaqCM
$0.65
-0.00 (-0.35%)
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 19%
FCF escenarios
weak_data · normalized FCF $-1.2M · quality 44.7/100
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
20/100
D
Piotroski
3/9
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
$4M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-104.4%
↓Gross Margin
59.9%
↑Debt/Equity
0.86
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
+56.1%
FCF CAGR
—
FCF margin
-8.7%
FCF / Net income
0.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.7M · net income $-2.6M · FCF $-938248.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $10.7M | $10.7M | $7.9M | $5.2M | $2.2M | $1.8M |
| Net Income | $-2.6M | $-2.6M | $-1.8M | $-9.2M | $-4.2M | $-1.9M |
| EBITDA | $-1.0M | $-1.0M | $-1.2M | $-3.2M | $-3.5M | — |
| EPS | — | — | -0.41 | -1.84 | -1.35 | — |
| Gross Margin | 59.9% | 59.9% | 57.8% | 61.9% | 54.0% | 40.6% |
| Operating Margin | -21.0% | -21.0% | -27.0% | -74.4% | -161.4% | -107.9% |
| Net Margin | -24.1% | -24.1% | -22.5% | -174.6% | -190.8% | -105.1% |
| Balance Sheet | ||||||
| Debt/Equity | 0.86 | 0.86 | 0.79 | 0.00 | 0.20 | — |
| Current Ratio | 0.20 | 0.20 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-938248.00 | $-938248.00 | $-1.2M | $-2.8M | $-2.9M | — |
| Returns | ||||||
| ROE | -104.4% | -104.4% | -53.3% | -211.0% | -33.9% | -56.3% |
| Valuation | ||||||
| P/B | 1.55 | 1.55 | 2.02 | 0.66 | 0.44 | — |
| Growth & Yield | ||||||
| Revenue Growth | 36.5% | 36.5% | 50.0% | 136.1% | — | — |
| EPS Growth | — | — | 77.7% | -36.3% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-31.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.41 → n/d
Residual
-31.1%
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.