Technology / Software - ApplicationVienna
$9.50
+0.00 (+0.00%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.6M · quality 54.0/100
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
37/100
D
Piotroski
3/9
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
$145M
P/E
316.7x
↑EV/EBITDA
86.2x
↑ROE
16.9%
↑Gross Margin
87.2%
↑Debt/Equity
1.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+29.0%
FCF CAGR
—
FCF margin
94.1%
FCF / Net income
9.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.4M · net income $525666.0 · FCF $5.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.4M | $5.4M | $4.3M | $3.5M | $2.5M |
| Net Income | $525666.00 | $525666.00 | $437347.00 | $543225.00 | $318326.00 |
| EBITDA | $1.7M | $1.7M | $1.4M | $1.3M | $825461.00 |
| EPS | — | — | 0.03 | 0.04 | 0.02 |
| Gross Margin | 87.2% | 87.2% | 96.8% | 94.4% | 89.8% |
| Operating Margin | 13.7% | 13.7% | 18.3% | 26.9% | 24.9% |
| Net Margin | 9.6% | 9.6% | 10.2% | 15.6% | 12.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.45 | 1.45 | 0.26 | 0.08 | 0.18 |
| Current Ratio | 0.55 | 0.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $5.1M | $5.1M | $-25537.00 | — | — |
| Returns | |||||
| ROE | 16.9% | 16.9% | 57.7% | 97.9% | 96.4% |
| Valuation | |||||
| P/E | 316.67 | 316.67 | 157.77 | — | — |
| EV/EBITDA | 86.24 | 86.24 | 48.27 | — | — |
| P/B | 46.59 | 46.59 | 90.97 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 26.7% | 26.7% | 23.5% | 37.3% | — |
| EPS Growth | — | — | -19.5% | 70.6% | — |
| Dividend Yield | 0.1% | 0.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+0.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → n/d
Residual
-0.0%
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.