Communication Services / Telecom ServicesNasdaqCM
$1.10
-0.04 (-3.51%)
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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-3.1M · quality 57.0/100
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
19/100
F
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$7M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-82.1%
↓Gross Margin
3.0%
↓Debt/Equity
0.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2011–2025 · 14 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-1.2%
FCF / Net income
0.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $316.9M · net income $-9.2M · FCF $-4.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||
| Revenue | $316.9M | $316.9M | $283.2M | $144.5M | $93.2M | $64.7M | $64.7M | $18.0M | $13.8M | $7.5M | $0.00 | $0.00 | $7707.00 | $1755.00 | — | — |
| Net Income | $-9.2M | $-9.2M | $-6.0M | $-763258.00 | $-6.0M | $-3.8M | $-3.8M | $-5.5M | $-2.1M | $-355706.00 | $-245047.00 | $-32871.00 | $-25158.00 | $20562.00 | $-21498.00 | — |
| EBITDA | $-6.1M | $-6.1M | $-2.1M | $4209.00 | $-5.7M | $-2.9M | $-2.9M | $-626962.00 | $-7545.00 | $-21703.00 | — | — | — | — | — | — |
| EPS | -2.86 | -2.86 | -2.86 | -0.79 | -2.85 | — | -2.36 | — | — | — | — | — | — | — | — | — |
| Gross Margin | 3.0% | 3.0% | 2.9% | 3.2% | 1.9% | 2.4% | 2.4% | 4.3% | 8.7% | 8.2% | — | — | 88.0% | 81.9% | — | — |
| Operating Margin | -0.6% | -0.6% | -0.2% | -0.2% | -3.3% | -4.6% | -4.6% | -3.7% | -0.2% | -1.0% | — | — | — | — | — | — |
| Net Margin | -2.9% | -2.9% | -2.1% | -0.5% | -6.4% | -5.9% | -5.9% | -30.3% | -15.3% | -4.7% | — | — | -326.4% | 1171.6% | — | — |
| Balance Sheet | ||||||||||||||||
| Debt/Equity | 0.37 | 0.37 | 1.12 | 0.11 | 0.06 | 0.02 | -0.20 | -0.04 | 0.00 | 0.00 | — | — | — | — | — | — |
| Current Ratio | 0.99 | 0.99 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||
| Free Cash Flow | $-4.0M | $-4.0M | $-3.1M | $-1.7M | $-1.9M | $-3.3M | $-3.3M | $-1.3M | $-356977.00 | $-267827.00 | — | — | — | — | — | — |
| Returns | ||||||||||||||||
| ROE | -82.1% | -82.1% | -83.0% | -9.1% | -88.3% | -51.7% | 276.4% | 112.1% | 131.7% | -192.0% | 141.2% | 330.6% | 56.7% | -107.1% | 109.3% | — |
| Valuation | ||||||||||||||||
| EV/EBITDA | — | — | — | 6382.93 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.34 | 0.34 | 7.62 | 3.24 | 4.54 | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||
| Revenue Growth | 11.9% | 11.9% | 96.0% | 55.0% | — | 0.0% | 258.8% | 30.9% | 83.3% | — | — | -100.0% | 339.1% | — | — | — |
| EPS Growth | 0.0% | 0.0% | -263.7% | 72.5% | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-91.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.86 → -2.86
Residual
-91.6%
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.