Communication Services / Telecom ServicesNasdaqGS
$22.06
-0.31 (-1.39%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $54.0M · quality 62.0/100
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
23/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$880M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-18.3%
↓Gross Margin
73.4%
↑Debt/Equity
0.62
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+2.6%
FCF CAGR
+50.3%
FCF margin
12.8%
FCF / Net income
-0.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $952.0M · net income $-309.0M · FCF $122.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $952.0M | $952.0M | $940.0M | $904.0M |
| Net Income | $-309.0M | $-309.0M | $70.0M | $41.0M |
| EBITDA | $-79.0M | $-79.0M | $405.0M | $346.0M |
| EPS | -9.97 | -9.97 | 2.29 | 1.34 |
| Gross Margin | 73.4% | 73.4% | 70.3% | 69.9% |
| Operating Margin | 18.7% | 18.7% | 14.9% | 12.4% |
| Net Margin | -32.5% | -32.5% | 7.4% | 4.5% |
| Balance Sheet | ||||
| Debt/Equity | 0.62 | 0.62 | 0.81 | 0.74 |
| Current Ratio | 3.31 | 3.31 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $122.0M | $122.0M | $31.0M | $54.0M |
| Returns | ||||
| ROE | -18.3% | -18.3% | 5.0% | 2.8% |
| Valuation | ||||
| P/B | 0.41 | 0.41 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 1.3% | 1.3% | 4.0% | — |
| EPS Growth | -535.3% | -535.3% | 70.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-29.1%
Start / end P/E
n/dx → n/dx
EPS bridge
2.29 → -9.97
Residual
-29.1%
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.