Technology / Computer HardwareNasdaqCM
$4.20
-0.17 (-3.89%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-11.1M · quality 53.0/100
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
18/100
F
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
$33M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-53.5%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2013–2025 · 12 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-11.6M · FCF $-11.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||
| Revenue | — | — | — | — | — | — | — | $1.6M | $1.7M | $3.4M | $3.0M | $2.1M | $4.4M | $3.6M |
| Net Income | $-11.6M | $-11.6M | $-23.4M | $-4.0M | $-15.2M | $-29.9M | $-9.5M | $-3.9M | $-10.8M | $-7.4M | $-3.3M | $-9.3M | $-3.1M | $-1.5M |
| EBITDA | $-9.6M | $-9.6M | $-8.7M | $-16.4M | $-15.3M | — | $-9.5M | $-3.4M | $-9.8M | $-6.4M | $-3.0M | $-9.4M | $-2.9M | $-1.5M |
| EPS | -8.66 | -8.66 | -1080.87 | -533.00 | -1174.00 | -2550.00 | — | — | — | — | — | — | — | — |
| Gross Margin | — | — | — | — | — | — | — | 30.4% | 7.6% | 28.3% | 63.4% | 55.0% | 73.5% | 46.5% |
| Operating Margin | — | — | — | — | — | — | — | -220.2% | -604.0% | -197.1% | -112.4% | -457.8% | -72.4% | -50.6% |
| Net Margin | — | — | — | — | — | — | — | -246.6% | -651.4% | -219.6% | -111.6% | -440.3% | -71.0% | -42.7% |
| Balance Sheet | ||||||||||||||
| Debt/Equity | — | — | 0.00 | 0.00 | 0.01 | — | — | — | — | — | — | — | — | — |
| Current Ratio | 3.71 | 3.71 | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||
| Free Cash Flow | $-11.1M | $-11.1M | $-9.0M | $-13.0M | $-12.3M | — | — | — | $-8.6M | $-5.1M | $-4.3M | — | — | — |
| Returns | ||||||||||||||
| ROE | -53.5% | -53.5% | -238.6% | -32.3% | -103.4% | -126.4% | 180.5% | 166.7% | -186.0% | -97.5% | -97.5% | -141.0% | -21.2% | -37.0% |
| Valuation | ||||||||||||||
| P/B | 0.33 | 0.33 | 0.31 | 0.79 | 2.91 | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||
| Revenue Growth | — | — | — | — | — | — | — | -5.3% | -50.4% | 13.3% | 40.0% | -52.2% | 23.7% | — |
| EPS Growth | 99.2% | 99.2% | -102.8% | 54.6% | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-73.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-1080.87 → -8.66
Residual
-73.8%
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.