Technology / Communication EquipmentNasdaqGS
$18.65
+0.76 (+4.25%)
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 23%
FCF escenarios
weak_data · normalized FCF $38.4M · quality 29.7/100
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
40/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.5B
P/E
N/A
•EV/EBITDA
20.3x
↑ROE
-31.3%
↓Gross Margin
38.3%
↑Debt/Equity
1.68
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+4.6%
FCF CAGR
-3.3%
FCF margin
5.6%
FCF / Net income
-1.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.08B · net income $-45.7M · FCF $60.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $1.08B | $1.08B | $922.7M | $1.15B | $1.03B | $563.0M | $506.5M | $530.1M | $529.3M | $666.9M | $636.8M | $600.1M | $630.0M | $641.7M | $620.6M | $717.2M | $605.7M | $484.2M | $500.7M |
| Net Income | $-45.7M | $-45.7M | $-459.9M | $-268.9M | $-2.0M | $-8.6M | $2.4M | $-53.0M | $-19.3M | $23.8M | $35.2M | $18.6M | $44.6M | $45.8M | $47.3M | $138.6M | $114.0M | $74.2M | $78.6M |
| EBITDA | $80.6M | $80.6M | $-330.1M | $-104.4M | $27000.00 | $1.4M | $6.9M | $-22.2M | $-29.5M | $53.1M | $49.0M | $27.7M | $62.0M | $63.1M | $70.2M | $200.6M | $164.4M | $114.3M | $123.7M |
| EPS | -0.52 | -0.52 | -5.67 | -3.41 | -0.03 | -0.18 | 0.05 | -1.11 | -0.40 | 0.49 | 0.72 | 0.36 | 0.80 | 0.77 | 0.74 | 2.12 | 1.78 | 1.17 | 1.22 |
| Gross Margin | 38.3% | 38.3% | 35.1% | 28.8% | 31.9% | 38.8% | 43.0% | 41.3% | 38.5% | 45.5% | 45.8% | 44.5% | 49.4% | 48.1% | 51.0% | 57.8% | 59.3% | 59.3% | 59.7% |
| Operating Margin | -1.4% | -1.4% | -14.1% | -16.2% | -5.4% | -2.6% | -1.9% | -7.5% | -8.6% | 5.6% | 5.4% | 2.2% | 7.5% | 7.6% | 9.1% | 26.4% | 25.4% | 21.5% | 22.7% |
| Net Margin | -4.2% | -4.2% | -49.8% | -23.4% | -0.2% | -1.5% | 0.5% | -10.0% | -3.7% | 3.6% | 5.5% | 3.1% | 7.1% | 7.1% | 7.6% | 19.3% | 18.8% | 15.3% | 15.7% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 1.68 | 1.68 | 1.70 | 0.37 | 0.15 | — | — | 0.06 | 0.06 | 0.05 | 0.06 | 0.06 | 0.05 | 0.08 | 0.07 | 0.07 | 0.08 | 0.11 | 0.13 |
| Current Ratio | 1.77 | 1.77 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $60.5M | $60.5M | $38.4M | $-88.8M | $-61.3M | $-2.7M | $-22.9M | $-12.0M | $47.3M | $-57.1M | $20.6M | — | — | $51.6M | $73.6M | $138.7M | $82.9M | $81.4M | $106.3M |
| Returns | |||||||||||||||||||
| ROE | -31.3% | -31.3% | -362.3% | -44.4% | -0.2% | -2.4% | 0.6% | -13.9% | -4.3% | 4.8% | 7.3% | 3.9% | 8.1% | 7.6% | 6.8% | 20.0% | 19.9% | 16.4% | 20.9% |
| Valuation | |||||||||||||||||||
| EV/EBITDA | 20.29 | 20.29 | — | — | 45504.55 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 10.20 | 10.20 | 5.62 | 0.93 | 1.23 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 17.5% | 17.5% | -19.7% | 12.0% | — | 11.2% | -4.4% | 0.1% | -20.6% | 4.7% | 6.1% | -4.8% | -1.8% | 3.4% | -13.5% | 18.4% | 25.1% | -3.3% | — |
| EPS Growth | 90.8% | 90.8% | -66.3% | -11266.7% | — | -460.0% | 104.5% | -177.5% | -181.6% | -31.9% | 100.0% | -55.0% | 3.9% | 4.1% | -65.1% | 19.1% | 52.1% | -4.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+120.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-5.67 → -0.52
Residual
+120.7%
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.