Technology / Computer HardwareNYSE American
$33.07
+5.34 (+18.49%)
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 23%
FCF escenarios
weak_data · normalized FCF $-4.0M · quality 69.0/100
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
35/100
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
$1.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-11.0%
↓Gross Margin
34.9%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-207.5%
FCF / Net income
1.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.2M · net income $-19.2M · FCF $-23.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.2M | $11.2M | $5.6M | — | — |
| Net Income | $-19.2M | $-19.2M | $-32.0M | $-2.4M | $-1.2M |
| EBITDA | $-19.1M | $-19.1M | $-31.8M | $-2.4M | $-1.2M |
| EPS | — | — | -3.84 | -0.31 | -0.15 |
| Gross Margin | 34.9% | 34.9% | 27.8% | — | — |
| Operating Margin | -224.6% | -224.6% | -124.3% | — | — |
| Net Margin | -171.4% | -171.4% | -574.6% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | — | — |
| Current Ratio | 128.23 | 128.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-23.2M | $-23.2M | $-4.0M | $-1.8M | $-1.2M |
| Returns | |||||
| ROE | -11.0% | -11.0% | -215.8% | -168.5% | -36.6% |
| Valuation | |||||
| P/B | 7.39 | 7.39 | 9.37 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 101.2% | 101.2% | — | — | — |
| EPS Growth | — | — | -1127.2% | -103.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+519.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.84 → n/d
Residual
+519.9%
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.