Technology / Scientific & Technical InstrumentsWarsaw
$0.26
-0.02 (-7.80%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-503000.00 · quality 62.7/100
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
21/100
D
Piotroski
1/9
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
$4M
P/E
N/A
•EV/EBITDA
N/A
•ROE
96.9%
↑Gross Margin
N/A
•Debt/Equity
-0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-264.2M · FCF $-503000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | $2.5M | $2.2M |
| Net Income | $-264.2M | $-264.2M | $-9.1M | $-734000.00 | $270.7M |
| EBITDA | $-264.0M | $-264.0M | $-7.3M | $-587000.00 | $270.9M |
| EPS | -18.92 | -18.92 | -0.65 | -0.06 | 23.27 |
| Gross Margin | — | — | — | 6.5% | 0.6% |
| Operating Margin | — | — | — | -19.1% | 12487.1% |
| Net Margin | — | — | — | -29.1% | 12493.4% |
| Balance Sheet | |||||
| Debt/Equity | -0.00 | -0.00 | -0.02 | -0.24 | -1.66 |
| Current Ratio | 0.01 | 0.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-503000.00 | $-503000.00 | $-1.4M | $-450000.00 | $821000.00 |
| Returns | |||||
| ROE | 96.9% | 96.9% | 106.8% | 89.8% | -326184.3% |
| Valuation | |||||
| P/E | — | — | — | — | 0.03 |
| EV/EBITDA | — | — | — | — | 0.03 |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | 16.4% | — |
| EPS Growth | -2801.0% | -2801.0% | -933.9% | -100.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-2.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.65 → -18.92
Residual
-2.6%
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.