Technology / SemiconductorsNasdaqCM
$13.89
+1.60 (+13.02%)
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 $-30.3M · quality 50.3/100
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
43/100
C
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
$2.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-34.3%
↓Gross Margin
N/A
•Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+24.8%
FCF CAGR
—
FCF margin
-3106.3%
FCF / Net income
0.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.1M · net income $-63.0M · FCF $-33.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.1M | $1.1M | $41427.00 | $465777.00 | $552748.00 |
| Net Income | $-63.0M | $-63.0M | $-56.7M | $-20.3M | $-21.0M |
| EBITDA | $-59.5M | $-59.5M | $-54.6M | $-18.3M | $-19.7M |
| EPS | -0.68 | -0.68 | -0.94 | -0.51 | -0.57 |
| Operating Margin | -3150.5% | -3150.5% | -56878.0% | -4381.3% | -3565.9% |
| Net Margin | -5857.8% | -5857.8% | -136857.2% | -4351.3% | -3805.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.35 | 0.11 | 0.03 |
| Current Ratio | 2.19 | 2.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-33.4M | $-33.4M | $-30.3M | $-16.7M | $-15.4M |
| Returns | |||||
| ROE | -34.3% | -34.3% | -274.0% | -411.0% | -183.8% |
| Valuation | |||||
| P/B | 7.04 | 7.04 | 19.66 | 7.48 | 10.08 |
| Growth & Yield | |||||
| Revenue Growth | 2494.6% | 2494.6% | -91.1% | -15.7% | — |
| EPS Growth | 27.7% | 27.7% | -84.3% | 10.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+220.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.94 → -0.68
Residual
+220.0%
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.