Technology / Information Technology ServicesBSE
$103.90
-1.65 (-1.56%)
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 17%
FCF escenarios
weak_data · normalized FCF $-964.4M · quality 39.7/100
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
22/100
D
Piotroski
4/9
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
$10.5B
P/E
N/A
•EV/EBITDA
83904.1x
↑ROE
-0.1%
↓Gross Margin
4.9%
↓Debt/Equity
0.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
22.6%
FCF / Net income
-48.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $261.1M · net income $-1.2M · FCF $59.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $261.1M | $261.1M | $6.69B | $257.6M | — |
| Net Income | $-1.2M | $-1.2M | $160.3M | $33.3M | $20095.00 |
| EBITDA | $135000.00 | $135000.00 | $217.5M | $46.5M | $27155.00 |
| EPS | — | — | 1.60 | 3.85 | 0.04 |
| Gross Margin | 4.9% | 4.9% | 3.5% | 23.1% | — |
| Operating Margin | -4.6% | -4.6% | 1.0% | 18.0% | — |
| Net Margin | -0.5% | -0.5% | 2.4% | 12.9% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | 0.46 | 0.04 | 7.87 |
| Current Ratio | 1.62 | 1.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $59.0M | $59.0M | $-1.57B | $-964.4M | $-214930.00 |
| Returns | |||||
| ROE | -0.1% | -0.1% | 8.4% | 3.3% | 0.4% |
| Valuation | |||||
| P/E | — | — | 772.78 | 42.22 | 383.25 |
| EV/EBITDA | 83904.14 | 83904.14 | 573.51 | 30.96 | 1772.80 |
| P/B | 5.53 | 5.53 | 65.08 | 1.39 | 1.51 |
| Growth & Yield | |||||
| Revenue Growth | -96.1% | -96.1% | 2495.7% | — | — |
| EPS Growth | — | — | -58.4% | 9525.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-62.9%
Start / end P/E
n/dx → n/dx
EPS bridge
1.60 → n/d
Residual
-62.9%
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.