Technology / Computer HardwareNYSE
$3.72
+0.15 (+4.20%)
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 $-97.8M · quality 55.3/100
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
54/100
C
Piotroski
5/9
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
$547M
P/E
8.5x
↓EV/EBITDA
9.4x
↓ROE
12.4%
↑Gross Margin
33.9%
↑Debt/Equity
0.66
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+8.0%
FCF CAGR
—
FCF margin
-25.3%
FCF / Net income
-3.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $386.9M · net income $29.9M · FCF $-97.8M
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 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $386.9M | $386.9M | $440.1M | $488.1M | $538.0M | $615.6M | $557.2M | $636.4M | $691.5M | $646.1M | $633.0M | $666.2M | $653.7M | $513.4M | $353.6M | $230.4M | $159.9M | $112.8M |
| Net Income | $29.9M | $29.9M | $-255.6M | $-362.7M | $-122.7M | $322.1M | $-149.6M | $-69.9M | $-45.5M | $-66.2M | $-38.4M | $-655.5M | $11.6M | $44.1M | $38.9M | $35.4M | $19.6M | $1.1M |
| EBITDA | $76.3M | $76.3M | $-214.1M | $-325.6M | $-82.0M | $1.6M | $-74.4M | $-6.7M | $16.1M | $8.1M | $22.1M | $-558.9M | $81.5M | $111.3M | $81.8M | $46.0M | $28.4M | $9.0M |
| EPS | 0.19 | 0.19 | -1.94 | -2.85 | -0.96 | 2.55 | -1.27 | -0.61 | — | — | — | — | — | — | 0.71 | 0.70 | 0.42 | 0.01 |
| Gross Margin | 33.9% | 33.9% | 37.3% | 40.2% | 39.8% | 42.8% | 40.1% | 44.1% | 46.9% | 47.2% | 48.9% | 43.8% | 48.6% | 52.1% | 51.2% | 47.3% | 46.3% | 44.1% |
| Operating Margin | -24.6% | -24.6% | -30.1% | -21.1% | -21.7% | -5.4% | -21.3% | -9.0% | -6.2% | -8.4% | -6.1% | -96.4% | 4.0% | 15.8% | 17.1% | 15.1% | 13.1% | 2.7% |
| Net Margin | 7.7% | 7.7% | -58.1% | -74.3% | -22.8% | 52.3% | -26.8% | -11.0% | -6.6% | -10.2% | -6.1% | -98.4% | 1.8% | 8.6% | 11.0% | 15.4% | 12.2% | 0.9% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.66 | 0.66 | 1.62 | 0.94 | 0.67 | — | 0.04 | 0.09 | 0.04 | 0.00 | — | — | — | — | — | — | — | — |
| Current Ratio | 2.76 | 2.76 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $-97.8M | $-97.8M | $-61.0M | $-107.9M | $-90.9M | $29.4M | $-33.8M | $7.6M | $-35.9M | $-4.8M | $40.9M | $-25.2M | — | — | $49.8M | $24.8M | $30.6M | $6.8M |
| Returns | ||||||||||||||||||
| ROE | 12.4% | 12.4% | -145.1% | -85.0% | -16.4% | — | -34.7% | -13.4% | -7.9% | -10.7% | -6.1% | -99.9% | 0.9% | 4.7% | 8.1% | 13.9% | 14.7% | 1.0% |
| Valuation | ||||||||||||||||||
| P/E | 8.45 | 8.45 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 9.38 | 9.38 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 2.72 | 2.72 | 2.54 | 1.71 | 1.40 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -12.1% | -12.1% | -9.8% | -9.3% | — | 10.5% | -12.4% | -8.0% | 7.0% | 2.1% | -5.0% | 1.9% | 27.3% | 45.2% | 53.5% | 44.1% | 41.7% | — |
| EPS Growth | 109.8% | 109.8% | 31.9% | -196.9% | — | 300.8% | -108.2% | — | — | — | — | — | — | — | 1.4% | 66.7% | 3050.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
20.2%
EPS terminal req.
$0.33
Spread vs growth
89.6%
5Y implied EPS CAGR
16.0%
EPS terminal req.
$0.40
Spread vs growth
93.8%
10Y implied EPS CAGR
13.0%
EPS terminal req.
$0.64
Spread vs growth
96.8%
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
+140.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.94 → 0.19
Residual
+140.0%
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.