Communication Services / Telecom ServicesNasdaqGS
$28.36
+0.08 (+0.28%)
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 24%
FCF escenarios
weak_data · normalized FCF $17.0M · quality 33.3/100
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
36/100
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
$436M
P/E
N/A
•EV/EBITDA
6.5x
↓ROE
-3.4%
↓Gross Margin
56.3%
↑Debt/Equity
1.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+7.1%
FCF CAGR
—
FCF margin
6.0%
FCF / Net income
-2.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $728.0M · net income $-14.9M · FCF $43.9M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $728.0M | $728.0M | $729.1M | $762.2M | $725.7M | $565.5M | $455.4M | $438.7M | $451.2M | $481.2M | $457.0M | $355.4M | $336.3M | $292.8M | $277.8M | $262.8M | $619.1M | $242.3M |
| Net Income | $-14.9M | $-14.9M | $-26.4M | $-14.5M | $-5.6M | $-20.8M | $-708000.00 | $2.0M | $34.9M | $48.9M | $24.2M | $33.2M | $59.1M | $349.2M | $53.2M | $21.9M | $37.6M | $36.6M |
| EBITDA | $158.0M | $158.0M | $144.8M | $169.4M | $160.5M | $87.7M | $97.5M | $102.5M | $146.7M | $142.2M | $127.3M | $135.5M | $136.8M | $112.8M | $107.2M | $94.6M | $115.0M | $108.6M |
| EPS | -1.38 | -1.38 | -2.10 | -1.25 | -0.67 | -1.52 | -0.89 | -0.68 | 1.24 | 1.94 | 0.75 | 1.06 | 3.01 | 19.71 | 3.13 | 1.41 | 2.48 | 2.32 |
| Gross Margin | 56.3% | 56.3% | 56.6% | 56.7% | 54.7% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 6.0% | 6.0% | 4.1% | 3.5% | 2.4% | -2.7% | 2.0% | 3.0% | 13.5% | 11.5% | 11.2% | 22.1% | 25.4% | 21.9% | 20.4% | 16.5% | 6.2% | 28.8% |
| Net Margin | -2.0% | -2.0% | -3.6% | -1.9% | -0.8% | -3.7% | -0.2% | 0.4% | 7.7% | 10.2% | 5.3% | 9.3% | 17.6% | 119.2% | 19.1% | 8.3% | 6.1% | 15.1% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 1.56 | 1.56 | 1.42 | 1.21 | 0.97 | 0.54 | 0.11 | 0.12 | 0.12 | 0.21 | 0.21 | 0.04 | 0.05 | — | 0.75 | 0.87 | 0.96 | — |
| Current Ratio | 1.21 | 1.21 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $43.9M | $43.9M | $17.0M | $-51.7M | $-58.3M | $-15.9M | $11.0M | $15.2M | $-70.1M | $3.4M | $-12.6M | $74.5M | $19.7M | $-181.3M | $145.3M | $91.3M | — | — |
| Returns | ||||||||||||||||||
| ROE | -3.4% | -3.4% | -5.4% | -2.7% | -1.0% | -3.5% | -0.1% | 0.3% | 5.0% | 7.1% | 3.6% | 4.9% | 8.7% | 54.3% | 15.9% | 7.4% | 13.2% | — |
| Valuation | ||||||||||||||||||
| EV/EBITDA | 6.48 | 6.48 | 6.02 | 7.08 | 7.76 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.97 | 0.97 | 0.51 | 1.10 | 1.26 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -0.2% | -0.2% | -4.3% | 5.0% | — | 24.2% | 3.8% | -2.8% | -6.2% | 5.3% | 28.6% | 5.7% | 14.9% | 5.4% | 5.7% | -57.6% | 155.5% | — |
| EPS Growth | 34.3% | 34.3% | -68.0% | -86.6% | — | -70.8% | -30.9% | -154.8% | -36.1% | 158.7% | -29.2% | -64.8% | -84.7% | 529.7% | 122.0% | -43.1% | 6.9% | — |
| Dividend Yield | 3.9% | 3.9% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+95.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.10 → -1.38
Residual
+91.1%
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.