Technology / Electronic ComponentsNasdaqGS
$17.53
+0.74 (+4.41%)
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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.5M · quality 43.7/100
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
53/100
C
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
$255M
P/E
64.9x
↑EV/EBITDA
33.0x
↑ROE
-0.7%
↓Gross Margin
31.0%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+2.9%
FCF CAGR
—
FCF margin
3.7%
FCF / Net income
-6.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $208.9M · net income $-1.1M · FCF $7.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $208.9M | $208.9M | $196.5M | $262.7M | $224.6M | $176.9M | $155.9M | $166.7M | $163.2M | $136.9M | $142.0M | $137.0M | $138.0M | $141.1M | $157.8M | $158.9M | $135.4M |
| Net Income | $-1.1M | $-1.1M | $61000.00 | $22.3M | $17.9M | $1.7M | $-1.8M | $-7.3M | $3.8M | $-6.9M | $-6.8M | $-5.6M | $-515000.00 | $1.2M | $8.5M | $87.9M | $16.1M |
| EBITDA | $6.6M | $6.6M | $4.7M | $28.6M | $19.4M | $6.3M | $1.7M | $-3.6M | $6.6M | $-3.0M | $-4.2M | $-6.4M | $-3.1M | $1.1M | $7.4M | $4.8M | $2.1M |
| EPS | — | — | 0.00 | 1.55 | 1.31 | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross Margin | 31.0% | 31.0% | 30.5% | 31.9% | 31.9% | 33.2% | 31.9% | 31.0% | 33.7% | 32.1% | 31.6% | 30.0% | 29.7% | 29.5% | 29.6% | 29.0% | 30.5% |
| Operating Margin | 1.3% | 1.3% | 0.2% | 9.5% | 7.1% | 1.6% | -1.1% | -4.1% | 2.2% | -4.2% | -4.6% | -5.9% | -3.0% | 0.0% | 4.0% | 1.8% | -1.4% |
| Net Margin | -0.5% | -0.5% | 0.0% | 8.5% | 8.0% | 0.9% | -1.2% | -4.4% | 2.3% | -5.1% | -4.8% | -4.1% | -0.4% | 0.9% | 5.4% | 55.4% | 11.9% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 4.49 | 4.49 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $7.7M | $7.7M | $2.5M | $-15.6M | $-1.2M | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | |||||||||||||||||
| ROE | -0.7% | -0.7% | 0.0% | 14.0% | 13.2% | 1.4% | -1.5% | -5.9% | 2.8% | -5.2% | -4.8% | -3.5% | -0.3% | 0.7% | 4.3% | 39.6% | 12.4% |
| Valuation | |||||||||||||||||
| P/E | 64.93 | 64.93 | 2552.94 | 12.37 | 11.02 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 33.04 | 33.04 | 28.41 | 8.98 | 8.67 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.61 | 1.61 | 0.99 | 1.76 | 1.48 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 6.3% | 6.3% | -25.2% | 16.9% | — | 13.5% | -6.5% | 2.1% | 19.2% | -3.6% | 3.7% | -0.7% | -2.2% | -10.6% | -0.6% | 17.4% | — |
| EPS Growth | — | — | -99.7% | 18.3% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Dividend Yield | 1.4% | 1.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+101.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → n/d
Residual
+100.1%
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.