Technology / Consumer ElectronicsNasdaqCM
$0.95
+0.01 (+1.06%)
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 $-7.7M · quality 61.7/100
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
23/100
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
$6M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-43.7%
↓Gross Margin
-22.9%
↓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
+143.2%
FCF CAGR
—
FCF margin
-1022.9%
FCF / Net income
0.82x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $647000.0 · net income $-8.1M · FCF $-6.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $647000.00 | $647000.00 | $522000.00 | $82000.00 | $45000.00 |
| Net Income | $-8.1M | $-8.1M | $-7.9M | $-7.8M | $-6.5M |
| EBITDA | $-8.2M | $-8.2M | $-7.7M | $-8.1M | $-6.4M |
| EPS | — | — | -72.60 | -115.20 | -127.20 |
| Gross Margin | -22.9% | -22.9% | 16.3% | 24.4% | 77.8% |
| Operating Margin | -1287.8% | -1287.8% | -1498.1% | -9982.9% | -14351.1% |
| Net Margin | -1253.0% | -1253.0% | -1509.4% | -9529.3% | -14435.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.28 | 0.10 | 0.02 |
| Current Ratio | 14.15 | 14.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.6M | $-6.6M | $-7.7M | $-8.6M | $-5.8M |
| Returns | |||||
| ROE | -43.7% | -43.7% | -204.1% | -141.4% | -65.1% |
| Valuation | |||||
| P/B | 0.15 | 0.15 | 0.77 | 1.47 | 0.63 |
| Growth & Yield | |||||
| Revenue Growth | 23.9% | 23.9% | 536.6% | 82.2% | — |
| EPS Growth | — | — | 37.0% | 9.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-80.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-72.60 → n/d
Residual
-80.6%
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.