Communication Services / Telecom ServicesASX
$0.01
+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 $280780.00 · quality 47.3/100
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
28/100
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
$5M
P/E
N/A
•EV/EBITDA
12.5x
↑ROE
-12.3%
↓Gross Margin
54.9%
↑Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-9.1%
FCF CAGR
—
FCF margin
1.6%
FCF / Net income
-0.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.9M · net income $-813909.0 · FCF $280780.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $17.9M | $17.9M | $19.7M | $25.8M | $23.8M |
| Net Income | $-813909.00 | $-813909.00 | $-4.7M | $512322.00 | $-1.9M |
| EBITDA | $320314.00 | $320314.00 | $-4.4M | $3.3M | $341864.00 |
| EPS | -0.00 | -0.00 | -0.01 | 0.00 | -0.00 |
| Gross Margin | 54.9% | 54.9% | 56.4% | 73.1% | 70.7% |
| Operating Margin | -13.0% | -13.0% | -23.1% | -2.1% | -13.9% |
| Net Margin | -4.6% | -4.6% | -23.9% | 2.0% | -8.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.16 | 0.13 | 0.04 |
| Current Ratio | 1.63 | 1.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $280780.00 | $280780.00 | $-2.0M | $2.9M | $-149031.00 |
| Returns | |||||
| ROE | -12.3% | -12.3% | -63.8% | 4.4% | -18.9% |
| Valuation | |||||
| P/E | — | — | — | 19.00 | — |
| EV/EBITDA | 12.45 | 12.45 | — | 1.61 | 50.94 |
| P/B | 0.77 | 0.77 | 0.67 | 0.81 | 1.93 |
| Growth & Yield | |||||
| Revenue Growth | -9.4% | -9.4% | -23.5% | 8.3% | — |
| EPS Growth | 83.2% | 83.2% | -1050.0% | 125.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+42.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.00
Residual
+42.9%
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.