Technology / Information Technology ServicesBSE
$2.62
+0.00 (+0.00%)
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 18%
FCF escenarios
weak_data · normalized FCF $-498.8M · quality 43.7/100
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
37/100
D
Piotroski
5/9
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
$1.1B
P/E
162.0x
↑EV/EBITDA
111.0x
↑ROE
0.4%
↓Gross Margin
59.2%
↑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
+460.1%
FCF CAGR
—
FCF margin
-9.5%
FCF / Net income
-4.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $324.6M · net income $6.8M · FCF $-30.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $324.6M | $324.6M | $2.05B | $867.6M | $1.8M |
| Net Income | $6.8M | $6.8M | $137.3M | $60.8M | $2.7M |
| EBITDA | $10.0M | $10.0M | $160.7M | $83.6M | $2.7M |
| EPS | 0.02 | 0.02 | 0.31 | 0.15 | 0.01 |
| Gross Margin | 59.2% | 59.2% | 11.7% | 9.4% | 78.0% |
| Operating Margin | -12.3% | -12.3% | 3.6% | 3.0% | 116.0% |
| Net Margin | 2.1% | 2.1% | 6.7% | 7.0% | 144.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.01 | — |
| Cash Flow | |||||
| Free Cash Flow | $-30.9M | $-30.9M | $-498.8M | $-646.8M | $-48.7M |
| Returns | |||||
| ROE | 0.4% | 0.4% | 8.7% | 6.3% | 0.7% |
| Valuation | |||||
| P/E | 162.00 | 162.00 | — | — | — |
| EV/EBITDA | 111.03 | 111.03 | — | — | — |
| P/B | 0.67 | 0.67 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -84.1% | -84.1% | 135.9% | 46847.7% | — |
| EPS Growth | -94.9% | -94.9% | 105.6% | 1634.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
143.1%
EPS terminal req.
$0.23
Spread vs growth
-238.0%
5Y implied EPS CAGR
77.0%
EPS terminal req.
$0.28
Spread vs growth
-171.9%
10Y implied EPS CAGR
39.6%
EPS terminal req.
$0.45
Spread vs growth
-134.4%
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
-46.9%
Start / end P/E
15.7x → 162.0x
EPS bridge
0.31 → 0.02
Residual
-885.8%
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.