Technology / Computer HardwareNasdaqCM
$0.97
-0.05 (-4.90%)
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 17%
FCF escenarios
weak_data · normalized FCF $-3.3M · quality 40.3/100
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
16/100
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
$57M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-14.3%
↓Gross Margin
29.4%
↓Debt/Equity
0.94
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.0%
FCF CAGR
—
FCF margin
-2.1%
FCF / Net income
0.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $155.2M · net income $-8.3M · FCF $-3.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $155.2M | $155.2M | $149.8M | $150.2M | $142.1M |
| Net Income | $-8.3M | $-8.3M | $7.1M | $7.8M | $7.2M |
| EBITDA | $-7.4M | $-7.4M | $10.1M | $11.7M | $11.0M |
| EPS | — | — | 0.13 | 0.14 | 0.13 |
| Gross Margin | 29.4% | 29.4% | 34.9% | 39.3% | 38.7% |
| Operating Margin | -7.0% | -7.0% | 5.2% | 8.8% | 8.8% |
| Net Margin | -5.3% | -5.3% | 4.7% | 5.2% | 5.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.94 | 0.94 | 0.71 | 1.25 | 1.83 |
| Current Ratio | 1.57 | 1.57 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.3M | $-3.3M | $-3.3M | $16.9M | $6.3M |
| Returns | |||||
| ROE | -14.3% | -14.3% | 12.5% | 23.5% | 28.9% |
| Valuation | |||||
| P/E | — | — | 26.00 | — | — |
| EV/EBITDA | — | — | 17.47 | — | — |
| P/B | 0.99 | 0.99 | 3.14 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 3.6% | 3.6% | -0.3% | 5.7% | — |
| EPS Growth | — | — | -9.9% | 12.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-34.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.13 → n/d
Residual
-34.9%
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.