Communication Services / Telecom ServicesNasdaqCM
$65.36
+1.34 (+2.09%)
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 25%
FCF escenarios
weak_data · normalized FCF $-47.4M · quality 48.0/100
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
48/100
C
Piotroski
1/9
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
$1.2B
P/E
15.0x
↓EV/EBITDA
N/A
•ROE
-7.3%
↓Gross Margin
N/A
•Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2013–2025 · 12 años de histórico normalizado
Revenue CAGR
+6.7%
FCF CAGR
—
FCF margin
-786.7%
FCF / Net income
4.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.0M · net income $-11.4M · FCF $-47.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||
| Revenue | $6.0M | $6.0M | $4.2M | $1.9M | $1.1M | $921000.00 | $1.6M | $6.5M | $6.4M | $4.8M | $3.5M | $3.2M | $3.5M | $2.8M |
| Net Income | $-11.4M | $-11.4M | $-9.1M | $-16.3M | $-37.5M | $-54.4M | $-37.6M | $-42.0M | $-24.6M | $-39.2M | $-21.8M | $-14.7M | $-1.2M | $-1.2M |
| EBITDA | $-48.5M | $-48.5M | $-51.6M | $-53.4M | $-46.5M | $-51.3M | $-33.9M | $-39.9M | $-28.9M | $-30.6M | $-21.4M | $-14.1M | $-827004.00 | $-962356.00 |
| EPS | -0.61 | -0.61 | -0.49 | -0.87 | -2.07 | -3.13 | -2.29 | — | — | — | — | — | — | — |
| Gross Margin | — | — | — | 100.0% | 99.5% | — | — | -11.6% | -24.3% | -47.3% | 2.1% | 66.5% | 68.2% | 70.1% |
| Operating Margin | -813.0% | -813.0% | -1251.9% | -2858.3% | -4423.4% | -5951.0% | -2399.8% | -657.6% | -499.2% | -684.8% | -618.8% | -446.5% | -25.0% | -36.8% |
| Net Margin | -188.6% | -188.6% | -217.8% | -850.3% | -3461.2% | -5910.3% | -2406.5% | -646.1% | -386.6% | -818.6% | -615.9% | -463.9% | -34.2% | -44.9% |
| Balance Sheet | ||||||||||||||
| Debt/Equity | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | — | — | — | — | — | — | — | — | — |
| Current Ratio | 1.39 | 1.39 | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||
| Free Cash Flow | $-47.4M | $-47.4M | $24.7M | $-54.4M | $-9.5M | $-10.2M | $-28.3M | $-23.8M | $-22.9M | $-28.1M | $-28.9M | — | — | — |
| Returns | ||||||||||||||
| ROE | -7.3% | -7.3% | -5.7% | -9.1% | -20.1% | -25.6% | -15.4% | -23.2% | -11.7% | -17.2% | -8.3% | -6.9% | 28.8% | 40.2% |
| Valuation | ||||||||||||||
| P/E | 15.03 | 15.03 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 7.75 | 7.75 | 3.85 | 3.57 | 5.69 | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||
| Revenue Growth | 43.9% | 43.9% | 118.4% | 77.0% | — | -41.1% | -75.9% | 2.3% | 32.8% | 35.1% | 11.7% | -10.4% | 28.2% | — |
| EPS Growth | -24.5% | -24.5% | 43.7% | 58.0% | — | -36.7% | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+145.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.49 → -0.61
Residual
+145.8%
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.