Technology / Electronic ComponentsBSE
$48.47
+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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $-7.0M · quality 41.7/100
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
11/100
F
Piotroski
2/9
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
$194M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.7%
↓Gross Margin
35.5%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-60.1%
FCF CAGR
—
FCF margin
-70.4%
FCF / Net income
1.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.6M · net income $-1.5M · FCF $-2.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.6M | $3.6M | $2.5M | $51.7M | $56.6M |
| Net Income | $-1.5M | $-1.5M | $-33.4M | $-8.8M | $-12.0M |
| EBITDA | $-738000.00 | $-738000.00 | $-34.0M | $-1.4M | $-7.5M |
| EPS | — | — | -0.38 | -2.19 | -3.01 |
| Gross Margin | 35.5% | 35.5% | 38.2% | 66.5% | 64.2% |
| Operating Margin | -130.4% | -130.4% | -258.5% | -30.7% | -34.3% |
| Net Margin | -42.4% | -42.4% | -1330.9% | -16.9% | -21.2% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 1.01 | 0.85 |
| Current Ratio | 60.64 | 60.64 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.5M | $-2.5M | $-7.0M | $-14.1M | $-15.9M |
| Returns | |||||
| ROE | -4.7% | -4.7% | -97.5% | -21.3% | -24.2% |
| Valuation | |||||
| P/B | 5.93 | 5.93 | 5.85 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 43.9% | 43.9% | -95.2% | -8.7% | — |
| EPS Growth | — | — | 82.6% | 27.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+2.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.38 → n/d
Residual
+2.8%
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.