Technology / Information Technology ServicesBSE
$32.79
+0.66 (+2.05%)
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 14%
FCF escenarios
weak_data · normalized FCF $-253.7M · quality 25.7/100
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
19/100
F
Piotroski
3/9
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
$631M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-70.7%
↓Gross Margin
6.6%
↓Debt/Equity
1.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+21.0%
FCF CAGR
—
FCF margin
9.3%
FCF / Net income
-0.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.99B · net income $-480.6M · FCF $185.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.99B | $1.99B | $2.06B | $1.82B | $1.12B |
| Net Income | $-480.6M | $-480.6M | $55.8M | $81.5M | $98.0M |
| EBITDA | $-215.7M | $-215.7M | $242.2M | $206.4M | $189.1M |
| EPS | -24.80 | -24.80 | 2.84 | 4.15 | 4.99 |
| Gross Margin | 6.6% | 6.6% | 21.0% | 21.1% | 23.7% |
| Operating Margin | -16.0% | -16.0% | 5.9% | 6.5% | 9.3% |
| Net Margin | -24.2% | -24.2% | 2.7% | 4.5% | 8.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.27 | 1.27 | 1.08 | 0.58 | 0.42 |
| Cash Flow | |||||
| Free Cash Flow | $185.9M | $185.9M | $-253.7M | $-305.9M | $-193.8M |
| Returns | |||||
| ROE | -70.7% | -70.7% | 5.0% | 8.2% | 11.5% |
| Valuation | |||||
| P/E | — | — | 32.85 | 12.41 | 14.44 |
| EV/EBITDA | — | — | 11.52 | 7.49 | 8.66 |
| P/B | 0.95 | 0.95 | 1.63 | 1.02 | 1.66 |
| Growth & Yield | |||||
| Revenue Growth | -3.5% | -3.5% | 13.3% | 62.1% | — |
| EPS Growth | -973.2% | -973.2% | -31.6% | -16.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-35.4%
Start / end P/E
n/dx → n/dx
EPS bridge
2.84 → -24.80
Residual
-35.4%
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.