Communication Services / Telecom ServicesFrankfurt
$0.92
+0.36 (+64.29%)
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 20%
FCF escenarios
weak_data · normalized FCF $47.4M · quality 54.7/100
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
18/100
F
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
$438M
P/E
N/A
•EV/EBITDA
16.6x
↑ROE
80.8%
↑Gross Margin
69.3%
↑Debt/Equity
-11.43
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.8%
FCF CAGR
—
FCF margin
-1.4%
FCF / Net income
0.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.59B · net income $-1.87B · FCF $-117.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.59B | $8.59B | $8.95B | $9.24B | $9.65B |
| Net Income | $-1.87B | $-1.87B | $-102.9M | $53.2M | $194.6M |
| EBITDA | $1.56B | $1.56B | $3.32B | $3.40B | $3.62B |
| EPS | -4.00 | -4.00 | -0.22 | 0.12 | 0.43 |
| Gross Margin | 69.3% | 69.3% | 67.7% | 67.2% | 66.8% |
| Operating Margin | 18.3% | 18.3% | 19.0% | 20.7% | 20.0% |
| Net Margin | -21.8% | -21.8% | -1.1% | 0.6% | 2.0% |
| Balance Sheet | |||||
| Debt/Equity | -11.43 | -11.43 | -53.94 | -60.02 | -56.50 |
| Current Ratio | 0.85 | 0.85 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-117.6M | $-117.6M | $47.4M | $120.7M | $452.6M |
| Returns | |||||
| ROE | 80.8% | 80.8% | 21.9% | -12.6% | -40.9% |
| Valuation | |||||
| P/E | — | — | — | 22.33 | 10.56 |
| EV/EBITDA | 16.60 | 16.60 | 7.86 | 7.72 | 7.90 |
| Growth & Yield | |||||
| Revenue Growth | -4.1% | -4.1% | -3.1% | -4.3% | — |
| EPS Growth | -1718.2% | -1718.2% | -283.3% | -72.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-53.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.22 → -4.00
Residual
-53.3%
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.