Technology / Software - ApplicationNasdaqCM
$8.29
+0.81 (+10.83%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $23.4M · quality 62.0/100
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
36/100
D
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
$498M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-21.3%
↓Gross Margin
77.6%
↑Debt/Equity
0.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2018–2025 · 7 años de histórico normalizado
Revenue CAGR
+28.6%
FCF CAGR
—
FCF margin
8.6%
FCF / Net income
-0.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $457.5M · net income $-43.3M · FCF $39.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||
| Revenue | $457.5M | $457.5M | $405.9M | $333.6M | $253.8M | $187.9M | $132.9M | $102.7M | $78.8M |
| Net Income | $-43.3M | $-43.3M | $-62.0M | $-66.4M | $-50.2M | $-28.7M | $-31.7M | $-46.8M | $-20.9M |
| EBITDA | $-27.9M | $-27.9M | $-45.9M | $-54.8M | $-44.8M | — | — | — | — |
| EPS | -0.74 | -0.74 | -1.09 | -1.19 | -0.92 | -0.53 | -0.62 | — | — |
| Gross Margin | 77.6% | 77.6% | 77.5% | 77.1% | 76.4% | 75.1% | 73.7% | 72.6% | 73.4% |
| Operating Margin | -9.5% | -9.5% | -14.9% | -20.8% | -20.4% | -15.0% | -24.1% | -46.0% | -26.4% |
| Net Margin | -9.5% | -9.5% | -15.3% | -19.9% | -19.8% | -15.3% | -23.8% | -45.6% | -26.6% |
| Balance Sheet | |||||||||
| Debt/Equity | 0.27 | 0.27 | 0.26 | 0.51 | 0.15 | — | — | — | — |
| Current Ratio | 0.95 | 0.95 | — | — | — | — | — | — | — |
| Cash Flow | |||||||||
| Free Cash Flow | $39.3M | $39.3M | $23.4M | $4.4M | $8.8M | $13.9M | $-15.4M | $-15.2M | $-19.3M |
| Returns | |||||||||
| ROE | -21.3% | -21.3% | -37.2% | -46.1% | -35.3% | -19.8% | -20.8% | -36.5% | -81.4% |
| Valuation | |||||||||
| P/B | 2.39 | 2.39 | 11.06 | 21.52 | 19.82 | — | — | — | — |
| Growth & Yield | |||||||||
| Revenue Growth | 12.7% | 12.7% | 21.7% | 31.4% | — | 41.3% | 29.4% | 30.3% | — |
| EPS Growth | 32.1% | 32.1% | 8.4% | -29.3% | — | 14.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-62.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.09 → -0.74
Residual
-62.0%
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.