Financial Services / Capital MarketsNasdaqCM
$1.86
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 41.0/100
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
51/100
C
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
$76M
P/E
N/A
•EV/EBITDA
7.7x
↓ROE
5.7%
↓Gross Margin
32.2%
↓Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+10.2%
FCF CAGR
—
FCF margin
7.7%
FCF / Net income
1.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $89.4M · net income $5.1M · FCF $6.9M
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 | $89.4M | $89.4M | $80.5M | $69.4M | $50.1M | $67.5M | $54.9M | $42.8M | $30.0M | $13.1M | $9.8M | $10.1M | $15.9M | $16.4M | $21.0M | $20.2M | $20.8M |
| Net Income | $5.1M | $5.1M | $13.3M | $7.8M | $-2.0M | $5.1M | $3.0M | $3.2M | $12.0M | $2.2M | $-5.6M | $-2.9M | $-6.6M | $-5.9M | $-171000.00 | $-5.4M | $-2.6M |
| EBITDA | $8.4M | $8.4M | $19.1M | $13.5M | $-2.9M | $8.0M | — | — | — | $2.4M | $-5.3M | $-2.8M | $-6.4M | $-5.7M | — | — | — |
| EPS | — | — | 0.33 | 0.21 | -0.06 | 0.16 | — | — | — | — | — | — | — | — | — | — | — |
| Gross Margin | 32.2% | 32.2% | 43.4% | 51.5% | 38.4% | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 6.7% | 6.7% | 22.0% | 25.0% | -6.3% | 9.8% | — | — | — | 17.6% | -56.8% | -30.6% | -41.8% | -35.5% | — | — | — |
| Net Margin | 5.7% | 5.7% | 16.5% | 11.3% | -4.0% | 7.5% | 5.4% | 7.6% | 39.8% | 16.5% | -56.8% | -28.4% | -41.4% | -36.0% | -0.8% | -26.6% | -12.7% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.13 | 0.13 | 0.08 | 0.10 | 0.19 | 0.14 | 0.10 | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 1.13 | 1.13 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $6.9M | $6.9M | $5.2M | $-7.4M | $-26.7M | $5.2M | $96.7M | $23.3M | $4.6M | $1.0M | $-3.3M | $-1.4M | $-8.8M | $-3.5M | $-2.3M | $-1.5M | $-1.3M |
| Returns | |||||||||||||||||
| ROE | 5.7% | 5.7% | 15.8% | 11.2% | -4.1% | 10.3% | 7.8% | 9.8% | 69.7% | 41.4% | -247.6% | -18.3% | -35.3% | -23.5% | -0.6% | -17.2% | -7.2% |
| Valuation | |||||||||||||||||
| P/E | — | — | 9.67 | 8.76 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 7.66 | 7.66 | 5.32 | 5.15 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.84 | 0.84 | 1.52 | 0.98 | 0.92 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 11.0% | 11.0% | 16.1% | 38.4% | — | 23.0% | 28.3% | 42.4% | 129.1% | 33.6% | -2.8% | -36.3% | -3.3% | -21.8% | 3.9% | -2.7% | — |
| EPS Growth | — | — | 57.1% | 450.0% | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-65.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.33 → n/d
Residual
-65.7%
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.