Technology / Information Technology ServicesBSE
$166.05
+7.90 (+5.00%)
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 17%
FCF escenarios
weak_data · normalized FCF $3.4M · quality 39.3/100
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
$14.0B
P/E
353.3x
↑EV/EBITDA
262.2x
↑ROE
1.9%
↓Gross Margin
9.8%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+336.0%
FCF CAGR
—
FCF margin
0.6%
FCF / Net income
0.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $720.7M · net income $40.9M · FCF $4.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $720.7M | $720.7M | $80.5M | $8.3M | $8.7M |
| Net Income | $40.9M | $40.9M | $2.1M | $-6.7M | $-1.1M |
| EBITDA | $53.4M | $53.4M | $4.8M | $-6.2M | $-312000.00 |
| EPS | — | — | 0.49 | -1.58 | -0.26 |
| Gross Margin | 9.8% | 9.8% | 11.1% | 23.5% | 38.0% |
| Operating Margin | 7.0% | 7.0% | 6.5% | -42.2% | -19.4% |
| Net Margin | 5.7% | 5.7% | 2.6% | -81.0% | -12.9% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.01 | 0.04 |
| Current Ratio | 1.22 | 1.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.7M | $4.7M | $3.4M | $-13.9M | $-1.9M |
| Returns | |||||
| ROE | 1.9% | 1.9% | 8.5% | -30.2% | -3.5% |
| Valuation | |||||
| P/E | 353.30 | 353.30 | 41.45 | — | — |
| EV/EBITDA | 262.21 | 262.21 | 16.99 | — | — |
| P/B | 6.41 | 6.41 | 3.56 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 795.5% | 795.5% | 873.4% | -4.9% | — |
| EPS Growth | — | — | 131.0% | -507.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+678.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.49 → n/d
Residual
+678.8%
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.