Technology / Information Technology ServicesShanghai
$4.00
-0.05 (-1.23%)
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 19%
FCF escenarios
weak_data · normalized FCF $-423.1M · quality 51.7/100
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
$7.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.1%
↓Gross Margin
7.9%
↓Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-30.3%
FCF CAGR
—
FCF margin
-21.9%
FCF / Net income
0.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.27B · net income $-446.5M · FCF $-278.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.27B | $1.27B | $1.42B | $2.63B | $3.74B |
| Net Income | $-446.5M | $-446.5M | $-489.5M | $150.5M | $289.3M |
| EBITDA | $-395.8M | $-395.8M | $-346.6M | $244.5M | $623.0M |
| EPS | -0.24 | -0.24 | -0.27 | 0.08 | 0.17 |
| Gross Margin | 7.9% | 7.9% | 17.8% | 23.0% | 29.6% |
| Operating Margin | -18.0% | -18.0% | -7.0% | 4.1% | 12.5% |
| Net Margin | -35.2% | -35.2% | -34.4% | 5.7% | 7.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | 0.10 | 0.07 | 0.08 |
| Current Ratio | 4.13 | 4.13 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-278.3M | $-278.3M | $-462.7M | $-423.1M | $458.1M |
| Returns | |||||
| ROE | -9.1% | -9.1% | -9.3% | 2.6% | 5.2% |
| Valuation | |||||
| P/E | — | — | — | 51.50 | 25.65 |
| EV/EBITDA | — | — | — | 24.06 | 9.51 |
| P/B | 1.51 | 1.51 | 1.29 | 1.36 | 1.33 |
| Growth & Yield | |||||
| Revenue Growth | -10.8% | -10.8% | -45.9% | -29.7% | — |
| EPS Growth | 11.1% | 11.1% | -437.5% | -52.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-2.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.27 → -0.24
Residual
-2.0%
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.