Technology / Information Technology ServicesShenzhen
$6.81
+0.00 (+0.00%)
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 16%
FCF escenarios
weak_data · normalized FCF $183.7M · quality 25.7/100
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
11/100
F
Piotroski
4/9
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
$4.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-21.5%
↓Gross Margin
15.1%
↓Debt/Equity
1.62
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.8%
FCF CAGR
—
FCF margin
2.5%
FCF / Net income
-0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $991.2M · net income $-378.6M · FCF $24.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $991.2M | $991.2M | $925.1M | $1.30B | $1.22B |
| Net Income | $-378.6M | $-378.6M | $-378.9M | $-72.0M | $-537.8M |
| EBITDA | $-29.5M | $-29.5M | $-444185.25 | $308.5M | $-225.4M |
| EPS | -0.62 | -0.62 | -0.62 | -0.12 | -0.88 |
| Gross Margin | 15.1% | 15.1% | 20.6% | 26.1% | 22.1% |
| Operating Margin | -8.3% | -8.3% | -7.0% | 8.2% | -2.4% |
| Net Margin | -38.2% | -38.2% | -41.0% | -5.5% | -43.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.62 | 1.62 | 1.34 | 1.33 | 1.17 |
| Current Ratio | 0.76 | 0.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $24.7M | $24.7M | $287.6M | $183.7M | $-76.9M |
| Returns | |||||
| ROE | -21.5% | -21.5% | -17.6% | -2.9% | -21.3% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 29.22 | — |
| P/B | 2.36 | 2.36 | 1.11 | 2.42 | 2.35 |
| Growth & Yield | |||||
| Revenue Growth | 7.1% | 7.1% | -29.0% | 6.3% | — |
| EPS Growth | 0.0% | 0.0% | -416.7% | 86.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+25.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.62 → -0.62
Residual
+25.2%
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.