Technology / Computer HardwareBSE
$6.11
-0.13 (-2.18%)
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 34% · confianza 14%
FCF escenarios
weak_data · normalized FCF $-821.0M · quality 27.7/100
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
18/100
F
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
$64M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-40.5%
↓Gross Margin
100.0%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-72.1%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.2M · net income $-2.3M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.2M | $9.2M | $44.7M | $849.5M | $424.8M |
| Net Income | $-2.3M | $-2.3M | $33000.00 | $2.4M | $2.2M |
| EBITDA | $-2.3M | $-2.3M | $646000.00 | $3.5M | $3.7M |
| EPS | — | — | — | 0.23 | 0.21 |
| Gross Margin | 100.0% | 100.0% | 16.5% | 9.9% | 28.1% |
| Operating Margin | -25.4% | -25.4% | 1.4% | 0.4% | 0.9% |
| Net Margin | -25.4% | -25.4% | 0.1% | 0.3% | 0.5% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 3.09 | 4.78 |
| Current Ratio | 1.07 | 1.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | — | — | $25.3M | $-1.67B | $-9.6M |
| Returns | |||||
| ROE | -40.5% | -40.5% | 0.4% | 29.5% | 38.5% |
| Valuation | |||||
| P/E | — | — | — | 42.22 | 43.24 |
| EV/EBITDA | — | — | 92.52 | 35.82 | 28.32 |
| P/B | 11.13 | 11.13 | 7.61 | 12.65 | 16.76 |
| Growth & Yield | |||||
| Revenue Growth | -79.4% | -79.4% | -94.7% | 100.0% | — |
| EPS Growth | — | — | — | 9.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+7.4%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+7.4%
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.