Technology / Software - ApplicationASX
$0.03
+0.01 (+36.84%)
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 16%
FCF escenarios
weak_data · normalized FCF $-5.4M · quality 35.0/100
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
4/9
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
$81M
P/E
N/A
•EV/EBITDA
N/A
•ROE
234.9%
↑Gross Margin
8.1%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+141.7%
FCF CAGR
—
FCF margin
5.4%
FCF / Net income
-0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $481439.0 · net income $-1.4M · FCF $25807.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $481439.00 | $481439.00 | $146226.00 | $588364.00 | $34081.00 |
| Net Income | $-1.4M | $-1.4M | $-6.0M | $-11.6M | $-13.5M |
| EBITDA | $-1.4M | $-1.4M | $-5.9M | $-11.6M | $-13.4M |
| EPS | -0.00 | -0.00 | -0.01 | -0.02 | — |
| Gross Margin | 8.1% | 8.1% | -912.9% | 100.0% | -1356.0% |
| Operating Margin | -765.6% | -765.6% | -5755.8% | -2639.1% | -35957.9% |
| Net Margin | -299.6% | -299.6% | -4134.3% | -1976.4% | -39574.9% |
| Balance Sheet | |||||
| Current Ratio | 8.23 | 8.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $25807.00 | $25807.00 | $-5.4M | $-12.4M | $-7.1M |
| Returns | |||||
| ROE | 234.9% | 234.9% | -4400.6% | -308.8% | -159.8% |
| Valuation | |||||
| P/B | — | — | 46.82 | 3.89 | 4.31 |
| Growth & Yield | |||||
| Revenue Growth | 229.2% | 229.2% | -75.1% | 1626.4% | — |
| EPS Growth | 78.8% | 78.8% | 58.5% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+420.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.00
Residual
+420.0%
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.