Unknown / UnknownIstanbul
$44.60
-0.40 (-0.89%)
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 $81.6M · 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
48/100
C
Piotroski
2/9
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
$13.4B
P/E
N/A
•EV/EBITDA
80.5x
↑ROE
-3.6%
↓Gross Margin
19.3%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+56.4%
FCF CAGR
—
FCF margin
-5.9%
FCF / Net income
2.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.23B · net income $-138.9M · FCF $-310.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.23B | $5.23B | $3.67B | $2.75B | $1.37B |
| Net Income | $-138.9M | $-138.9M | $476.3M | $5.0M | $-4.2M |
| EBITDA | $166.3M | $166.3M | $428.1M | $135.5M | $156.8M |
| EPS | -0.46 | -0.46 | 1.59 | 0.02 | -0.01 |
| Gross Margin | 19.3% | 19.3% | 19.9% | 16.8% | 20.1% |
| Operating Margin | 8.4% | 8.4% | 10.6% | 9.7% | 12.8% |
| Net Margin | -2.7% | -2.7% | 13.0% | 0.2% | -0.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.02 | 0.03 | 0.01 |
| Cash Flow | |||||
| Free Cash Flow | $-310.2M | $-310.2M | $327.3M | $81.6M | $-5.5M |
| Returns | |||||
| ROE | -3.6% | -3.6% | 12.2% | 0.2% | -0.3% |
| Valuation | |||||
| P/E | — | — | 3.69 | 242.41 | — |
| EV/EBITDA | 80.51 | 80.51 | 3.42 | 8.56 | 5.17 |
| P/B | 3.48 | 3.48 | 0.45 | 0.52 | 0.55 |
| Growth & Yield | |||||
| Revenue Growth | 42.3% | 42.3% | 33.7% | 101.2% | — |
| EPS Growth | -129.2% | -129.2% | 9360.5% | 220.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+469.0%
Start / end P/E
n/dx → n/dx
EPS bridge
1.59 → -0.46
Residual
+469.0%
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.