Communication Services / Telecom ServicesHKSE
$0.06
+0.00 (+1.72%)
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 25%
FCF escenarios
weak_data · normalized FCF $-334.2M · quality 79.3/100
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
35/100
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
$421M
P/E
N/A
•EV/EBITDA
N/A
•ROE
20.7%
↑Gross Margin
-30.7%
↓Debt/Equity
-1.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.4%
FCF CAGR
—
FCF margin
-57.6%
FCF / Net income
0.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $538.7M · net income $-490.0M · FCF $-310.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $538.7M | $538.7M | $584.5M | $597.9M | $562.8M |
| Net Income | $-490.0M | $-490.0M | $-553.3M | $-589.3M | $-885.7M |
| EBITDA | $-204.0M | $-204.0M | $-288.1M | $-304.3M | $-120.6M |
| EPS | -0.07 | -0.07 | -0.08 | -0.08 | -0.12 |
| Gross Margin | -30.7% | -30.7% | -29.9% | -36.5% | -22.1% |
| Operating Margin | -66.9% | -66.9% | -70.1% | -71.5% | -57.9% |
| Net Margin | -90.9% | -90.9% | -94.7% | -98.6% | -157.4% |
| Balance Sheet | |||||
| Debt/Equity | -1.15 | -1.15 | -1.21 | -1.39 | -1.60 |
| Current Ratio | 0.38 | 0.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-310.1M | $-310.1M | $-334.2M | $-407.0M | $-251.6M |
| Returns | |||||
| ROE | 20.7% | 20.7% | 29.4% | 44.3% | 119.8% |
| Growth & Yield | |||||
| Revenue Growth | -7.8% | -7.8% | -2.2% | 6.2% | — |
| EPS Growth | 11.5% | 11.5% | 6.0% | 33.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+118.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.08 → -0.07
Residual
+118.5%
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.