Technology / Communication EquipmentNasdaqGM
$48.24
+1.02 (+2.16%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $17.2M · quality 50.3/100
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
55/100
C
Piotroski
7/9
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
$656M
P/E
209.7x
↑EV/EBITDA
44.8x
↑ROE
-3.1%
↓Gross Margin
33.7%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+12.9%
FCF CAGR
+37.9%
FCF margin
14.5%
FCF / Net income
-2.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $150.1M · net income $-8.1M · FCF $21.8M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $150.1M | $150.1M | $125.6M | $225.7M | $270.9M | $140.8M | $93.1M | $85.0M | $77.7M | $73.9M | $75.3M | $60.3M | $58.0M | $53.4M | $37.5M | $35.2M | $24.4M |
| Net Income | $-8.1M | $-8.1M | $-12.5M | $32.5M | $49.4M | $20.3M | $7.3M | $4.6M | $4.3M | $3.8M | $8.0M | $4.7M | $5.4M | $4.7M | $7.7M | $6.2M | $1.2M |
| EBITDA | $14.8M | $14.8M | $-5.8M | $47.4M | $67.6M | $27.5M | $10.8M | $7.4M | $7.1M | $6.9M | $12.2M | $8.3M | $9.2M | $7.9M | $4.7M | $4.1M | $1.6M |
| EPS | -0.58 | -0.58 | -0.85 | 2.17 | 3.55 | 1.47 | 0.53 | 0.34 | 0.32 | 0.28 | 0.59 | 0.34 | 0.40 | 0.36 | 0.60 | 0.48 | 0.09 |
| Gross Margin | 33.7% | 33.7% | 20.6% | 35.4% | 41.7% | 43.5% | 40.7% | 38.4% | 39.9% | 40.9% | 43.7% | 41.2% | 42.4% | 41.2% | 40.8% | 41.7% | 37.5% |
| Operating Margin | 1.4% | 1.4% | -15.3% | 16.6% | 23.6% | 17.9% | 9.0% | 6.1% | 6.5% | 7.2% | 14.3% | 11.7% | 14.7% | 14.0% | 11.4% | 10.6% | 4.6% |
| Net Margin | -5.4% | -5.4% | -9.9% | 14.4% | 18.2% | 14.4% | 7.8% | 5.4% | 5.5% | 5.2% | 10.6% | 7.8% | 9.4% | 8.9% | 20.6% | 17.5% | 4.8% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.03 | 0.03 | 0.04 | 0.05 | 0.22 | 0.00 | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 12.84 | 12.84 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $21.8M | $21.8M | $9.8M | $17.2M | $-6.9M | — | $4.8M | $12.2M | $3.4M | $4.3M | $10.0M | $2.3M | $10.1M | $3.3M | $3.3M | $4.6M | $176670.00 |
| Returns | |||||||||||||||||
| ROE | -3.1% | -3.1% | -4.5% | 10.3% | 33.4% | 19.6% | 8.8% | 6.1% | 6.2% | 6.0% | 12.8% | 9.1% | 11.6% | 11.8% | 22.2% | 23.5% | 6.1% |
| Valuation | |||||||||||||||||
| P/E | 209.74 | 209.74 | — | 12.36 | 27.89 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 44.77 | 44.77 | — | 8.05 | 20.61 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 2.63 | 2.63 | 1.97 | 1.28 | 9.33 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 19.6% | 19.6% | -44.4% | -16.7% | — | 51.2% | 9.5% | 9.5% | 5.0% | -1.8% | 24.8% | 3.9% | 8.8% | 42.4% | 6.5% | 44.4% | — |
| EPS Growth | 31.8% | 31.8% | -139.2% | -38.9% | — | 177.4% | 55.9% | 6.3% | 14.3% | -52.5% | 73.5% | -15.0% | 11.1% | -40.0% | 25.0% | 433.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+30.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.85 → -0.58
Residual
+30.0%
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.