Communication Services / Telecom ServicesNasdaqGS
$17.33
-0.36 (-2.04%)
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 $-198.1M · quality 54.0/100
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
28/100
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
$868M
P/E
N/A
•EV/EBITDA
17.9x
↑ROE
285.3%
↑Gross Margin
45.2%
↓Debt/Equity
-41.69
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-20.3%
FCF / Net income
1.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $975.8M · net income $-182.2M · FCF $-198.1M
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 | $975.8M | $975.8M | $1.04B | $940.9M | $599.6M | — | — | — | — | $485.2M | $446.9M | $404.2M | $380.0M | $348.0M | — | — | — | — |
| Net Income | $-182.2M | $-182.2M | $-204.1M | $1.27B | $5.1M | $48.2M | $6.2M | $37.5M | $28.7M | $5.9M | $14.9M | $4.9M | $797000.00 | $56.7M | $-4.3M | $7.5M | $669000.00 | $-17.2M |
| EBITDA | $186.6M | $186.6M | $161.7M | $1.55B | $229.3M | $208.5M | $190.4M | $180.5M | $167.8M | $151.8M | $139.3M | $123.6M | $123.4M | $110.5M | $93.4M | $96.4M | $71.7M | $56.1M |
| EPS | -3.80 | -3.80 | -4.28 | 26.62 | 0.11 | 1.03 | 0.13 | 0.81 | 0.63 | 0.13 | 0.33 | 0.11 | 0.02 | 1.21 | -0.09 | 0.17 | — | — |
| Gross Margin | 45.2% | 45.2% | 38.1% | 42.2% | 61.9% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | -10.6% | -10.6% | -17.3% | -11.8% | 19.4% | — | — | — | — | 15.6% | 14.3% | 13.1% | 14.2% | 13.3% | — | — | — | — |
| Net Margin | -18.7% | -18.7% | -19.7% | 135.3% | 0.9% | — | — | — | — | 1.2% | 3.3% | 1.2% | 0.2% | 16.3% | — | — | — | — |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | -41.69 | -41.69 | 10.49 | 3.00 | -2.61 | -2.41 | -3.01 | -3.92 | -4.33 | -5.61 | -10.70 | -38.40 | 5.25 | — | — | — | — | — |
| Current Ratio | 1.90 | 1.90 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $-198.1M | $-198.1M | $-203.6M | $-112.3M | $94.7M | $100.3M | $84.4M | $101.9M | $84.0M | $65.9M | $62.7M | $48.2M | — | — | — | — | — | — |
| Returns | ||||||||||||||||||
| ROE | 285.3% | 285.3% | -91.6% | 208.9% | -1.0% | -12.9% | -2.1% | -18.4% | -19.2% | -5.7% | -28.0% | -39.9% | 1.0% | 29.3% | -2.7% | 4.6% | 0.4% | -11.9% |
| Valuation | ||||||||||||||||||
| P/E | — | — | — | 2.80 | 553.36 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 17.92 | 17.92 | 35.51 | 3.44 | 17.47 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | — | — | 16.17 | 5.85 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -5.8% | -5.8% | 10.1% | 56.9% | — | — | — | — | — | 8.6% | 10.6% | 6.4% | 9.2% | — | — | — | — | — |
| EPS Growth | 11.2% | 11.2% | -116.1% | 24100.0% | — | 692.3% | -84.0% | 28.6% | 384.6% | -60.6% | 200.0% | 450.0% | -98.3% | 1444.4% | -152.9% | — | — | — |
| Dividend Yield | 6.1% | 6.1% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-56.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.28 → -3.80
Residual
-62.4%
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.