Technology / Information Technology ServicesIstanbul
$16.82
+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 19%
FCF escenarios
weak_data · normalized FCF $-31.5M · 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
47/100
C
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
$7.3B
P/E
N/A
•EV/EBITDA
113.5x
↑ROE
-1.5%
↓Gross Margin
11.4%
↓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
+30.9%
FCF CAGR
—
FCF margin
-1.3%
FCF / Net income
2.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.44B · net income $-13.6M · FCF $-31.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.44B | $2.44B | $1.57B | $1.67B | $1.09B |
| Net Income | $-13.6M | $-13.6M | $-78.5M | $94.3M | $7.4M |
| EBITDA | $58.2M | $58.2M | $-22.9M | $151.9M | $64.6M |
| EPS | -0.03 | -0.03 | -0.20 | 0.23 | 0.02 |
| Gross Margin | 11.4% | 11.4% | 12.5% | 9.5% | 14.0% |
| Operating Margin | 3.0% | 3.0% | 1.8% | 2.7% | 8.6% |
| Net Margin | -0.6% | -0.6% | -5.0% | 5.6% | 0.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.06 | 0.02 |
| Current Ratio | 3.17 | 3.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-31.5M | $-31.5M | $-36.8M | $38.2M | $-195.9M |
| Returns | |||||
| ROE | -1.5% | -1.5% | -8.7% | 12.5% | 1.6% |
| Valuation | |||||
| P/E | — | — | — | 26.67 | 150.00 |
| EV/EBITDA | 113.46 | 113.46 | — | 16.13 | 14.81 |
| P/B | 7.60 | 7.60 | 1.91 | 3.30 | 2.16 |
| Growth & Yield | |||||
| Revenue Growth | 55.4% | 55.4% | -5.9% | 53.4% | — |
| EPS Growth | 82.6% | 82.6% | -184.2% | 1280.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+300.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.20 → -0.03
Residual
+300.5%
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.