Technology / Communication EquipmentBrussels
$7.50
+1.58 (+28.21%)
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 13%
FCF escenarios
weak_data · normalized FCF $-1.3M · quality 33.0/100
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
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
$19M
P/E
N/A
•EV/EBITDA
679.1x
↑ROE
-286.9%
↓Gross Margin
40.8%
↑Debt/Equity
4.59
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-16.1%
FCF CAGR
—
FCF margin
-14.4%
FCF / Net income
0.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.2M · net income $-2.0M · FCF $-1.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.2M | $9.2M | $10.0M | $11.4M | $15.7M |
| Net Income | $-2.0M | $-2.0M | $-3.0M | $-7.0M | $-2.1M |
| EBITDA | $26000.00 | $26000.00 | $542000.00 | $-5.3M | $-75000.00 |
| EPS | — | — | — | — | -1.12 |
| Gross Margin | 40.8% | 40.8% | 38.2% | 29.6% | 33.8% |
| Operating Margin | -9.6% | -9.6% | -9.4% | -34.2% | -15.7% |
| Net Margin | -21.2% | -21.2% | -30.3% | -61.5% | -13.4% |
| Balance Sheet | |||||
| Debt/Equity | 4.59 | 4.59 | -5.70 | 4.78 | 0.83 |
| Current Ratio | 0.71 | 0.71 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.3M | $-1.3M | $-3.5M | $-1.3M | $-870000.00 |
| Returns | |||||
| ROE | -286.9% | -286.9% | 263.3% | -385.1% | -23.0% |
| Valuation | |||||
| EV/EBITDA | 679.14 | 679.14 | 48.90 | — | — |
| P/B | 21.99 | 21.99 | — | 9.64 | 4.31 |
| Growth & Yield | |||||
| Revenue Growth | -7.3% | -7.3% | -12.8% | -27.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+12.2%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+12.2%
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.