Communication Services / Telecom ServicesShenzhen
$5.64
+0.16 (+2.92%)
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 $-7.7M · quality 39.7/100
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
6/9
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
$3.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-21.2%
↓Gross Margin
50.1%
↑Debt/Equity
0.70
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.1%
FCF CAGR
—
FCF margin
8.1%
FCF / Net income
-0.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $377.8M · net income $-76.9M · FCF $30.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $377.8M | $377.8M | $287.6M | $331.3M | $402.9M |
| Net Income | $-76.9M | $-76.9M | $-136.9M | $8.6M | $40.5M |
| EBITDA | $-37.3M | $-37.3M | $-113.7M | $38.5M | $69.1M |
| EPS | -0.11 | -0.11 | -0.20 | 0.01 | 0.06 |
| Gross Margin | 50.1% | 50.1% | 29.1% | 43.4% | 47.2% |
| Operating Margin | -0.5% | -0.5% | -18.1% | 2.4% | 16.5% |
| Net Margin | -20.3% | -20.3% | -47.6% | 2.6% | 10.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.70 | 0.70 | 0.56 | 0.37 | 0.33 |
| Current Ratio | 0.92 | 0.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $30.4M | $30.4M | $-11.6M | $-7.7M | $-48.2M |
| Returns | |||||
| ROE | -21.2% | -21.2% | -31.2% | 1.5% | 7.1% |
| Valuation | |||||
| P/E | — | — | — | 447.58 | 86.00 |
| EV/EBITDA | — | — | — | 103.74 | 52.17 |
| P/B | 10.72 | 10.72 | 7.97 | 6.64 | 6.11 |
| Growth & Yield | |||||
| Revenue Growth | 31.4% | 31.4% | -13.2% | -17.8% | — |
| EPS Growth | 43.8% | 43.8% | -1696.8% | -79.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-7.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.20 → -0.11
Residual
-7.7%
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.