Technology / Software - InfrastructureFrankfurt
$26.40
-0.20 (-0.79%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $11497.00 · quality 46.0/100
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
33/100
D
Piotroski
3/9
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
$166M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-186.9%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
+86.8%
FCF CAGR
—
FCF margin
0.0%
FCF / Net income
-0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $29.1M · net income $-58.5M · FCF $11497.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $29.1M | $29.1M | $-13.3M | $-38.5M | $2.4M |
| Net Income | $-58.5M | $-58.5M | $-14.7M | $-40.4M | $-507540.43 |
| EPS | -9.31 | -9.31 | -4.19 | -11.49 | -0.26 |
| Net Margin | -200.7% | -200.7% | 110.6% | 105.0% | -21.2% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.03 | 0.03 | 0.06 |
| Current Ratio | 133.12 | 133.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $11497.00 | $11497.00 | — | — | — |
| Returns | |||||
| ROE | -186.9% | -186.9% | -8.5% | -26.6% | -0.4% |
| Valuation | |||||
| P/B | 5.30 | 5.30 | 0.57 | 0.81 | 0.87 |
| Growth & Yield | |||||
| Revenue Growth | 318.7% | 318.7% | 65.4% | -1708.3% | — |
| EPS Growth | -122.2% | -122.2% | 63.5% | -4319.2% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+43.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.19 → -9.31
Residual
+43.2%
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.