Technology / Electronic ComponentsNYSE
$2.96
-0.05 (-1.66%)
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 $-87.0M · 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
24/100
D
Piotroski
6/9
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
$52M
P/E
N/A
•EV/EBITDA
N/A
•ROE
321.1%
↑Gross Margin
38.3%
↑Debt/Equity
-6.24
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.2%
FCF CAGR
—
FCF margin
-0.0%
FCF / Net income
0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $145.1M · net income $-101.8M · FCF $-38000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $145.1M | $145.1M | $163.9M | $143.8M | $144.2M |
| Net Income | $-101.8M | $-101.8M | $-149.0M | $-112.1M | $-62.8M |
| EBITDA | $-51.1M | $-51.1M | $-98.8M | $-69.2M | $-43.9M |
| EPS | -0.66 | -0.66 | -10.48 | -11.94 | -15.92 |
| Gross Margin | 38.3% | 38.3% | 34.2% | 33.6% | 40.6% |
| Operating Margin | -46.4% | -46.4% | -62.8% | -81.1% | -94.5% |
| Net Margin | -70.1% | -70.1% | -90.9% | -78.0% | -43.6% |
| Balance Sheet | |||||
| Debt/Equity | -6.24 | -6.24 | 3.62 | 1.64 | 0.95 |
| Cash Flow | |||||
| Free Cash Flow | $-38000.00 | $-38000.00 | $-87.0M | $-108.5M | $-201.5M |
| Returns | |||||
| ROE | 321.1% | 321.1% | -229.9% | -74.8% | -37.1% |
| Valuation | |||||
| P/B | — | — | 0.12 | 0.10 | 0.22 |
| Growth & Yield | |||||
| Revenue Growth | -11.5% | -11.5% | 14.0% | -0.3% | — |
| EPS Growth | 93.7% | 93.7% | 12.2% | 25.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+724.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-10.48 → -0.66
Residual
+724.5%
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.