Technology / Information Technology ServicesNasdaqGS
$30.03
+1.74 (+6.15%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $497.5M · quality 64.3/100
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
31/100
D
Piotroski
3/9
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
$1.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-46.6%
↓Gross Margin
35.0%
↑Debt/Equity
1.69
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+13.0%
FCF CAGR
+9.1%
FCF margin
5.8%
FCF / Net income
-0.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.83B · net income $-1.28B · FCF $572.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $9.83B | $9.83B | $9.62B | $7.11B | $6.32B | $5.59B | $4.72B | $4.71B |
| Net Income | $-1.28B | $-1.28B | $251.2M | $313.8M | $435.0M | $405.6M | $164.8M | $117.2M |
| EBITDA | $-231.4M | $-231.4M | $1.33B | $997.5M | $984.6M | — | — | — |
| EPS | -20.36 | -20.36 | 3.71 | 5.70 | 8.28 | 7.70 | 3.19 | 2.27 |
| Gross Margin | 35.0% | 35.0% | 35.9% | 36.2% | 35.7% | 35.3% | 35.2% | 37.1% |
| Operating Margin | 6.2% | 6.2% | 6.2% | 9.3% | 10.1% | 10.2% | 6.5% | 6.3% |
| Net Margin | -13.0% | -13.0% | 2.6% | 4.4% | 6.9% | 7.3% | 3.5% | 2.5% |
| Balance Sheet | ||||||||
| Debt/Equity | 1.69 | 1.69 | 1.17 | 1.19 | 0.83 | 0.31 | 0.48 | — |
| Current Ratio | 1.18 | 1.18 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $572.5M | $572.5M | $428.7M | $497.5M | $460.7M | $365.1M | $336.3M | $338.6M |
| Returns | ||||||||
| ROE | -46.6% | -46.6% | 6.2% | 7.6% | 16.1% | 15.5% | 7.2% | 8.0% |
| Valuation | ||||||||
| P/E | — | — | 11.67 | 16.58 | 14.65 | — | — | — |
| EV/EBITDA | — | — | 5.51 | 9.78 | 8.48 | — | — | — |
| P/B | 0.69 | 0.69 | 0.70 | 1.23 | 2.33 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | 2.2% | 2.2% | 35.2% | 12.5% | — | 18.4% | 0.2% | — |
| EPS Growth | -648.8% | -648.8% | -34.9% | -31.2% | — | 141.4% | 40.5% | — |
| Dividend Yield | 4.8% | 4.8% | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-41.5%
Start / end P/E
n/dx → n/dx
EPS bridge
3.71 → -20.36
Residual
-46.3%
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.