Technology / Electronic ComponentsNasdaqCM
$10.84
+0.89 (+8.94%)
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 $28343.00 · quality 35.3/100
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
33/100
D
Piotroski
5/9
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
$437M
P/E
N/A
•EV/EBITDA
199.9x
↑ROE
-18.8%
↓Gross Margin
23.3%
↓Debt/Equity
1.17
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
+1.4%
FCF CAGR
-24.2%
FCF margin
0.1%
FCF / Net income
-0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.1M · net income $-1.8M · FCF $28343.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $28.1M | $28.1M | $28.4M | $29.4M | $27.8M | $26.6M |
| Net Income | $-1.8M | $-1.8M | $-2.5M | $2.0M | $-434569.00 | $3.3M |
| EBITDA | $2.1M | $2.1M | $189319.00 | $4.7M | $2.9M | $6.8M |
| EPS | — | — | -0.07 | 0.06 | -0.01 | 0.09 |
| Gross Margin | 23.3% | 23.3% | 20.0% | 26.9% | 22.0% | 24.8% |
| Operating Margin | -1.8% | -1.8% | -9.1% | 5.2% | -1.9% | 5.4% |
| Net Margin | -6.4% | -6.4% | -8.7% | 6.7% | -1.6% | 12.2% |
| Balance Sheet | ||||||
| Debt/Equity | 1.17 | 1.17 | 0.24 | 0.68 | 1.06 | 1.24 |
| Current Ratio | 1.28 | 1.28 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $28343.00 | $28343.00 | $-2.2M | $871041.00 | $687078.00 | $85764.00 |
| Returns | ||||||
| ROE | -18.8% | -18.8% | -22.5% | 15.1% | -4.6% | 32.0% |
| Valuation | ||||||
| P/E | — | — | — | 80.80 | — | — |
| EV/EBITDA | 199.94 | 199.94 | — | 34.96 | 130.23 | — |
| P/B | 41.95 | 41.95 | — | 12.01 | 38.75 | — |
| Growth & Yield | ||||||
| Revenue Growth | -4.6% | -4.6% | -3.4% | 5.8% | 4.6% | — |
| EPS Growth | — | — | -216.7% | 606.5% | -113.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+553.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → n/d
Residual
+553.0%
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.