Technology / Information Technology ServicesBSE
$16.12
-0.84 (-4.95%)
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 18%
FCF escenarios
weak_data · normalized FCF $-18.8M · quality 43.7/100
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
38/100
D
Piotroski
4/9
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
$244M
P/E
24.1x
↑EV/EBITDA
3.0x
↓ROE
2.3%
↓Gross Margin
58.4%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-4.4%
FCF CAGR
—
FCF margin
-15.5%
FCF / Net income
-11.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $753.6M · net income $10.5M · FCF $-116.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $753.6M | $753.6M | $943.9M | $881.8M | $862.4M |
| Net Income | $10.5M | $10.5M | $58.3M | $37.4M | $33.5M |
| EBITDA | $74.5M | $74.5M | $122.6M | $75.7M | $70.2M |
| EPS | — | — | 3.86 | 2.47 | 2.22 |
| Gross Margin | 58.4% | 58.4% | 53.0% | 17.7% | 16.4% |
| Operating Margin | 3.2% | 3.2% | 9.4% | 7.6% | 6.8% |
| Net Margin | 1.4% | 1.4% | 6.2% | 4.2% | 3.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.61 | 0.87 | 0.74 |
| Current Ratio | 4.01 | 4.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-116.8M | $-116.8M | $37.8M | $-18.8M | $4.3M |
| Returns | |||||
| ROE | 2.3% | 2.3% | 29.0% | 25.7% | 31.0% |
| Valuation | |||||
| P/E | 24.06 | 24.06 | — | — | — |
| EV/EBITDA | 3.00 | 3.00 | — | — | — |
| P/B | 0.53 | 0.53 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -20.2% | -20.2% | 7.0% | 2.2% | — |
| EPS Growth | — | — | 56.1% | 11.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-70.5%
Start / end P/E
n/dx → n/dx
EPS bridge
3.86 → n/d
Residual
-70.5%
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.