Technology / Software - ApplicationNYSE
$9.07
+1.37 (+17.79%)
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 $2.6M · quality 28.3/100
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
31/100
D
Piotroski
5/9
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
$2.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-122.6%
↓Gross Margin
89.0%
↑Debt/Equity
1.62
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2026 · 7 años de histórico normalizado
Revenue CAGR
+39.5%
FCF CAGR
—
FCF margin
9.7%
FCF / Net income
-0.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $790.8M · net income $-189.0M · FCF $77.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||
| Revenue | $790.8M | $790.8M | $723.9M | $652.5M | $547.2M | $378.4M | $227.0M | $142.6M | $76.8M |
| Net Income | $-189.0M | $-189.0M | $-255.5M | $-257.0M | $-407.8M | $-288.3M | $-211.7M | $-118.6M | $-50.9M |
| EBITDA | $-159.0M | $-159.0M | $-229.5M | $-235.0M | $-388.2M | $-256.7M | $-172.1M | $-117.4M | $-47.8M |
| EPS | -0.80 | -0.80 | -1.11 | -1.17 | -2.04 | -1.63 | -1.99 | -1.69 | — |
| Gross Margin | 89.0% | 89.0% | 89.3% | 90.1% | 89.7% | 89.7% | 87.3% | 86.1% | 82.0% |
| Operating Margin | -25.0% | -25.0% | -36.8% | -41.4% | -74.5% | -70.1% | -77.3% | -83.9% | -67.8% |
| Net Margin | -23.9% | -23.9% | -35.3% | -39.4% | -74.5% | -76.2% | -93.3% | -83.2% | -66.3% |
| Balance Sheet | |||||||||
| Debt/Equity | 1.62 | 1.62 | 1.16 | 0.85 | 0.76 | — | — | — | — |
| Current Ratio | 1.15 | 1.15 | — | — | — | — | — | — | — |
| Cash Flow | |||||||||
| Free Cash Flow | $77.0M | $77.0M | $2.6M | $-31.1M | $-167.2M | $-125.4M | $-150.2M | $-47.0M | $-33.0M |
| Returns | |||||||||
| ROE | -122.6% | -122.6% | -112.3% | -78.7% | -114.4% | -141.5% | 1655.4% | 81.6% | 28.1% |
| Valuation | |||||||||
| P/B | 13.94 | 13.94 | 22.01 | 11.89 | 9.35 | — | — | — | — |
| Growth & Yield | |||||||||
| Revenue Growth | 9.2% | 9.2% | 10.9% | 19.2% | — | 66.7% | 59.2% | 85.8% | — |
| EPS Growth | 27.9% | 27.9% | 5.1% | 42.6% | — | 18.1% | -17.8% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-49.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.11 → -0.80
Residual
-49.4%
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.