Communication Services / Telecom ServicesSão Paulo
$0.23
-0.01 (-4.17%)
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 20%
FCF escenarios
weak_data · normalized FCF $-653000.00 · quality 54.0/100
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
18/100
F
Piotroski
1/9
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
$10M
P/E
0.3x
↓EV/EBITDA
N/A
•ROE
16.7%
↑Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-1.4M · FCF $-871000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | $35.9M | $28.1M |
| Net Income | $-1.4M | $-1.4M | $-515000.00 | $10.0M | $6.1M |
| EBITDA | $-366000.00 | $-366000.00 | — | $11.0M | $6.5M |
| EPS | -0.06 | -0.06 | -0.02 | 0.44 | 0.25 |
| Gross Margin | — | — | — | 97.5% | 99.4% |
| Operating Margin | — | — | — | 26.3% | 19.5% |
| Net Margin | — | — | — | 27.9% | 21.6% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.01 | 0.01 | 0.03 |
| Current Ratio | 3.17 | 3.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-871000.00 | $-871000.00 | $-653000.00 | $7.4M | $9.4M |
| Returns | |||||
| ROE | 16.7% | 16.7% | -3.0% | 42.7% | 38.4% |
| Valuation | |||||
| P/E | 0.30 | 0.30 | — | 5.47 | 11.36 |
| EV/EBITDA | — | — | — | 2.87 | 7.92 |
| P/B | — | — | 3.07 | 2.34 | 4.36 |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | 27.5% | — |
| EPS Growth | -164.5% | -164.5% | -105.1% | 72.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-94.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.06
Residual
-94.0%
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.