Communication Services / Telecom ServicesNasdaqCM
$10.47
+0.59 (+5.97%)
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 $6.3M · quality 49.0/100
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
68/100
B
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
$339M
P/E
74.8x
↑EV/EBITDA
34.7x
↑ROE
7.9%
↑Gross Margin
62.9%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+0.2%
FCF CAGR
—
FCF margin
13.6%
FCF / Net income
1.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $68.2M · net income $5.1M · FCF $9.3M
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 | $68.2M | $68.2M | $60.8M | $53.2M | $37.6M | $28.1M | $16.4M | $14.4M | $11.9M | $10.2M | $9.1M | $7.8M | $7.6M | $10.3M | $17.2M | $48.0M | $65.8M |
| Net Income | $5.1M | $5.1M | $1.7M | $-362000.00 | $-35.4M | $-2.4M | $7.9M | $1.1M | $-223000.00 | $-929000.00 | $-2.8M | $-4.5M | $-6.4M | $-5.0M | $-3.9M | $-6.2M | $-2.3M |
| EBITDA | $8.7M | $8.7M | $5.3M | $3.4M | $-33.4M | $232.2M | $1.2M | $1.2M | $-114000.00 | $-628000.00 | $-2.6M | $-4.6M | $-5.9M | $-4.6M | $-4.7M | $-4.5M | $-5.2M |
| EPS | 0.16 | 0.16 | 0.06 | -0.01 | -1.54 | -0.12 | 0.46 | 0.07 | -0.02 | -0.07 | -0.21 | -0.35 | -0.57 | -0.46 | -0.37 | -0.59 | -0.20 |
| Gross Margin | 62.9% | 62.9% | 62.0% | 59.5% | 63.6% | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 6.9% | 6.9% | 3.0% | -3.2% | -12.6% | -10.0% | 6.0% | 7.9% | -1.7% | -7.2% | -30.3% | -61.9% | -86.9% | -55.6% | -35.6% | -12.3% | -10.0% |
| Net Margin | 7.4% | 7.4% | 2.8% | -0.7% | -94.3% | -8.7% | 48.5% | 7.9% | -1.9% | -9.1% | -30.6% | -58.0% | -84.0% | -48.1% | -23.0% | -13.0% | -3.5% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.02 | 0.02 | 0.04 | 0.05 | 0.11 | 0.03 | 0.08 | — | 0.00 | 0.01 | 1.88 | 0.44 | 0.00 | — | — | — | — |
| Current Ratio | 1.37 | 1.37 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $9.3M | $9.3M | $6.3M | $3.4M | $-700000.00 | $-1.1M | — | — | — | — | — | — | — | $-5.4M | $-452000.00 | $-2.3M | $-62000.00 |
| Returns | |||||||||||||||||
| ROE | 7.9% | 7.9% | 3.3% | -0.8% | -85.4% | -3.7% | 30.8% | 26.0% | -11.2% | -57.0% | -542.1% | -206.0% | -140.3% | -74.1% | -38.3% | -46.7% | -11.5% |
| Valuation | |||||||||||||||||
| P/E | 74.79 | 74.79 | 96.00 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 34.66 | 34.66 | 29.81 | 33.31 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 5.19 | 5.19 | 3.36 | 2.74 | 1.11 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 12.0% | 12.0% | 14.4% | 41.7% | — | 71.4% | 13.5% | 21.2% | 16.9% | 11.7% | 16.6% | 3.0% | -26.5% | -39.8% | -64.3% | -27.0% | — |
| EPS Growth | 166.7% | 166.7% | 700.0% | 99.4% | — | -126.1% | 557.1% | 450.0% | 71.4% | 66.7% | 40.0% | 38.6% | -23.9% | -24.3% | 37.3% | -195.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
79.7%
EPS terminal req.
$0.93
Spread vs growth
86.9%
5Y implied EPS CAGR
47.7%
EPS terminal req.
$1.12
Spread vs growth
119.0%
10Y implied EPS CAGR
27.5%
EPS terminal req.
$1.81
Spread vs growth
139.2%
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
+94.6%
Start / end P/E
89.7x → 65.4x
EPS bridge
0.06 → 0.16
Residual
-45.0%
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.