Technology / Software - ApplicationNasdaqGM
$12.22
+0.54 (+4.62%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $46.2M · quality 80.7/100
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
49/100
C
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
$568M
P/E
N/A
•EV/EBITDA
17.8x
↑ROE
-5.5%
↓Gross Margin
63.6%
↑Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+16.4%
FCF CAGR
+10.4%
FCF margin
16.3%
FCF / Net income
-3.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $282.9M · net income $-14.5M · FCF $46.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $282.9M | $282.9M | $291.3M | $267.0M | $256.4M | $226.9M | $148.7M | $113.9M |
| Net Income | $-14.5M | $-14.5M | $12.5M | $8.9M | $28.7M | $56.6M | $26.6M | $6.6M |
| EBITDA | $26.5M | $26.5M | $49.3M | $46.8M | $74.8M | $74.5M | $47.5M | $15.4M |
| EPS | -0.31 | -0.31 | 0.23 | 0.16 | 0.50 | 1.00 | 0.46 | 0.04 |
| Gross Margin | 63.6% | 63.6% | 65.3% | 62.8% | 68.2% | 74.3% | 72.3% | 68.3% |
| Operating Margin | -6.1% | -6.1% | 1.3% | 0.8% | 15.8% | 25.9% | 21.3% | 7.5% |
| Net Margin | -5.1% | -5.1% | 4.3% | 3.3% | 11.2% | 24.9% | 17.9% | 5.8% |
| Balance Sheet | ||||||||
| Debt/Equity | 0.17 | 0.17 | 0.16 | 0.07 | 0.09 | — | — | — |
| Current Ratio | 1.37 | 1.37 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $46.2M | $46.2M | $34.9M | $52.8M | $38.3M | $58.2M | $153000.00 | $25.6M |
| Returns | ||||||||
| ROE | -5.5% | -5.5% | 4.5% | 3.0% | 9.2% | 22.0% | 15.2% | 50.0% |
| Valuation | ||||||||
| P/E | — | — | 66.65 | 92.87 | 26.40 | — | — | — |
| EV/EBITDA | 17.83 | 17.83 | 15.77 | 16.58 | 9.17 | — | — | — |
| P/B | 2.19 | 2.19 | 3.00 | 2.81 | 2.41 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | -2.9% | -2.9% | 9.1% | 4.1% | — | 52.5% | 30.6% | — |
| EPS Growth | -234.8% | -234.8% | 43.8% | -68.0% | — | 117.4% | 1050.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+4.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.23 → -0.31
Residual
+4.4%
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.