Technology / Information Technology ServicesIstanbul
$188.30
+12.60 (+7.17%)
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 $-316.6M · quality 55.3/100
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
29/100
D
Piotroski
2/9
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
$21.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-21.2%
↓Gross Margin
0.7%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.5%
FCF CAGR
—
FCF margin
-58.5%
FCF / Net income
0.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $541.2M · net income $-400.3M · FCF $-316.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $541.2M | $541.2M | $1.03B | $780.5M | $662.3M |
| Net Income | $-400.3M | $-400.3M | $-163.7M | $35.6M | $-103.6M |
| EBITDA | $-171.9M | $-171.9M | $302.8M | $205.7M | $85.7M |
| EPS | -3.57 | -3.57 | -1.46 | 2.09 | -6.09 |
| Gross Margin | 0.7% | 0.7% | 23.8% | 47.9% | 49.2% |
| Operating Margin | -61.2% | -61.2% | -10.6% | 11.3% | 14.7% |
| Net Margin | -74.0% | -74.0% | -15.9% | 4.6% | -15.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.05 | 0.48 | 0.61 |
| Current Ratio | 6.20 | 6.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-316.6M | $-316.6M | $-1.76B | $1.07B | $254.7M |
| Returns | |||||
| ROE | -21.2% | -21.2% | -7.2% | 4.7% | -16.8% |
| Valuation | |||||
| EV/EBITDA | — | — | 33.84 | — | — |
| P/B | 11.19 | 11.19 | 4.52 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -47.3% | -47.3% | 31.5% | 17.8% | — |
| EPS Growth | -144.5% | -144.5% | -169.7% | 134.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-29.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.46 → -3.57
Residual
-29.7%
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.