Technology / Communication EquipmentBSE
$6.39
+0.12 (+1.95%)
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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $250.9M · quality 13.7/100
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
9/100
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
$1.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-223.8%
↓Gross Margin
25.0%
↓Debt/Equity
8.54
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-25.2%
FCF CAGR
—
FCF margin
-16.9%
FCF / Net income
0.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.30B · net income $-259.7M · FCF $-219.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.30B | $1.30B | $2.18B | $2.84B | $3.11B |
| Net Income | $-259.7M | $-259.7M | $-713.1M | $-135.8M | $-4.2M |
| EBITDA | $-4.0M | $-4.0M | $-396.8M | $350.0M | $530.5M |
| EPS | -1.60 | -1.60 | -4.38 | -0.83 | -0.03 |
| Gross Margin | 25.0% | 25.0% | 27.2% | 33.7% | 41.9% |
| Operating Margin | -13.7% | -13.7% | -2.8% | 8.0% | 8.1% |
| Net Margin | -19.9% | -19.9% | -32.7% | -4.8% | -0.1% |
| Balance Sheet | |||||
| Debt/Equity | 8.54 | 8.54 | 2.53 | 2.43 | 2.03 |
| Current Ratio | 0.63 | 0.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-219.6M | $-219.6M | $250.9M | $419.1M | $550.8M |
| Returns | |||||
| ROE | -223.8% | -223.8% | -176.2% | -18.0% | -0.4% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 9.23 | 7.52 |
| P/B | 8.96 | 8.96 | 3.88 | 1.91 | 1.86 |
| Growth & Yield | |||||
| Revenue Growth | -40.4% | -40.4% | -23.1% | -8.6% | — |
| EPS Growth | 63.5% | 63.5% | -427.7% | -2666.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-37.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.38 → -1.60
Residual
-37.2%
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.