Technology / Information Technology ServicesASX
$0.03
-0.00 (-6.25%)
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 $-2.6M · quality 78.0/100
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
13/100
F
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$6M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-232.5%
↓Gross Margin
64.0%
↑Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
-35.9%
FCF CAGR
—
FCF margin
-116.9%
FCF / Net income
0.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.7M · net income $-2.3M · FCF $-1.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $1.7M | $1.7M | $2.1M | $4.0M |
| Net Income | $-2.3M | $-2.3M | $-3.0M | $-2.5M |
| EBITDA | $-1.8M | $-1.8M | $-2.6M | $-2.3M |
| EPS | -0.01 | -0.01 | -0.03 | -0.04 |
| Gross Margin | 64.0% | 64.0% | 85.8% | 62.3% |
| Operating Margin | -139.7% | -139.7% | -162.3% | -67.9% |
| Net Margin | -138.6% | -138.6% | -144.6% | -60.6% |
| Balance Sheet | ||||
| Debt/Equity | 0.20 | 0.20 | 0.16 | 0.04 |
| Current Ratio | 1.55 | 1.55 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-1.9M | $-1.9M | $-2.6M | $-2.6M |
| Returns | ||||
| ROE | -232.5% | -232.5% | -212.3% | -99.0% |
| Valuation | ||||
| P/B | 4.91 | 4.91 | 4.12 | 3.50 |
| Growth & Yield | ||||
| Revenue Growth | -20.7% | -20.7% | -48.1% | — |
| EPS Growth | 49.1% | 49.1% | 30.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-45.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.01
Residual
-45.5%
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.