Technology / Information Technology ServicesNasdaqCM
$17.09
+0.00 (+0.00%)
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 n/d · quality 66.0/100
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
6/9
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
$493M
P/E
N/A
•EV/EBITDA
N/A
•ROE
19.7%
↑Gross Margin
13.2%
↓Debt/Equity
0.18
↓Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+8.2%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $245.7M · net income $15.1M · FCF —
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 | $245.7M | $245.7M | $148.1M | $54.4M | $30.6M | $27.4M | $45.1M | $32.8M | $22.3M | $18.3M | $27.4M | $29.5M | $28.0M | $44.4M | $47.7M | $36.9M | $74.9M |
| Net Income | $15.1M | $15.1M | $6.0M | $74000.00 | $-73000.00 | $-1.3M | $79000.00 | $126000.00 | $2.4M | $766000.00 | $-1.0M | $-2.2M | $-2.8M | $-2.8M | $-4.0M | $1.8M | $851258.00 |
| EBITDA | $7.4M | $7.4M | $6.4M | $99000.00 | $1.3M | $-295000.00 | $129000.00 | $850000.00 | $3.3M | $1.6M | $-31000.00 | $-1.4M | $-2.2M | $-2.4M | $-3.4M | $1.2M | $1.3M |
| EPS | 0.56 | 0.56 | 0.24 | 0.00 | 0.00 | -0.07 | 0.00 | 0.01 | 0.13 | 0.05 | -0.07 | -0.15 | -0.19 | -0.19 | -0.28 | 0.13 | 0.06 |
| Gross Margin | 13.2% | 13.2% | 15.1% | 20.2% | 29.3% | 23.2% | 15.1% | 20.1% | 38.0% | 42.2% | 26.3% | 28.4% | 30.6% | 20.2% | 19.8% | 33.9% | 16.0% |
| Operating Margin | 2.6% | 2.6% | 3.9% | -0.4% | 3.0% | -3.0% | -0.9% | 1.5% | 12.8% | 6.0% | -2.3% | -6.3% | -8.8% | -5.8% | -7.7% | 2.7% | 1.3% |
| Net Margin | 6.2% | 6.2% | 4.0% | 0.1% | -0.2% | -4.7% | 0.2% | 0.4% | 10.9% | 4.2% | -3.7% | -7.5% | -10.0% | -6.3% | -8.3% | 5.0% | 1.1% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.18 | 0.18 | 1.15 | 0.00 | 0.00 | 0.00 | 0.70 | 0.71 | 0.74 | -5.43 | -0.58 | -1.76 | 0.61 | 0.22 | 0.38 | 0.28 | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | — | — | — | — | — | — | — | — | — | — | — | — | — | — | $-722124.00 | $-3.8M | $8.6M |
| Returns | |||||||||||||||||
| ROE | 19.7% | 19.7% | 83.7% | 2.1% | -2.5% | -58.9% | 2.5% | 4.4% | 98.2% | -251.1% | 71.5% | 367.5% | -296.3% | -86.0% | -76.1% | 21.1% | 12.7% |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 65.9% | 65.9% | 172.3% | 77.6% | 11.8% | -39.2% | 37.5% | 46.8% | 21.9% | -33.1% | -7.2% | 5.4% | -37.0% | -6.8% | 29.4% | -50.8% | — |
| EPS Growth | 133.3% | 133.3% | — | — | 100.0% | — | -100.0% | -92.3% | 160.0% | 171.4% | 53.3% | 21.1% | 0.0% | 32.1% | -315.4% | 116.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
39.4%
EPS terminal req.
$1.52
Spread vs growth
93.9%
5Y implied EPS CAGR
26.8%
EPS terminal req.
$1.83
Spread vs growth
106.5%
10Y implied EPS CAGR
18.1%
EPS terminal req.
$2.96
Spread vs growth
115.2%
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.
Unavailable: positive start/end prices are required.