Communication Services / Telecom ServicesNYSE
$9.17
-0.01 (-0.11%)
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 22%
FCF escenarios
weak_data · normalized FCF $-3.5M · quality 45.3/100
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
36/100
D
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
$161M
P/E
N/A
•EV/EBITDA
10.1x
↑ROE
38.5%
↑Gross Margin
55.2%
↑Debt/Equity
-1.83
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+9.1%
FCF CAGR
-5.1%
FCF margin
3.0%
FCF / Net income
-0.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $285.9M · net income $-63.0M · FCF $8.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $285.9M | $285.9M | $286.1M | $276.6M | $268.4M | $248.4M | $213.8M | $169.2M |
| Net Income | $-63.0M | $-63.0M | $-146.1M | $-167.0M | $-106.2M | $-24.8M | $-35.2M | $-23.4M |
| EBITDA | $45.0M | $45.0M | $-42.0M | $-67.3M | $-28.1M | $34.8M | $42.9M | $36.3M |
| EPS | -3.19 | -3.19 | -7.59 | -9.97 | -6.95 | -5.20 | -9.80 | -7.25 |
| Gross Margin | 55.2% | 55.2% | 55.9% | 53.5% | 51.9% | — | — | — |
| Operating Margin | -4.4% | -4.4% | -12.9% | -14.6% | -10.2% | -6.3% | -4.5% | -7.0% |
| Net Margin | -22.0% | -22.0% | -51.1% | -60.4% | -39.6% | -10.0% | -16.5% | -13.9% |
| Balance Sheet | ||||||||
| Debt/Equity | -1.83 | -1.83 | -3.08 | 8.37 | 2.38 | 1.49 | 18.09 | — |
| Current Ratio | 1.05 | 1.05 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $8.6M | $8.6M | $-3.5M | $-26.6M | $-189000.00 | $-18.9M | $24.6M | $11.9M |
| Returns | ||||||||
| ROE | 38.5% | 38.5% | 146.7% | -451.8% | -58.8% | -9.3% | -213.4% | -29.6% |
| Valuation | ||||||||
| EV/EBITDA | 10.06 | 10.06 | — | — | — | — | — | — |
| P/B | — | — | — | 2.61 | 0.60 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | -0.0% | -0.0% | 3.4% | 3.0% | — | 16.2% | 26.4% | — |
| EPS Growth | 58.0% | 58.0% | 23.9% | -43.5% | — | 46.9% | -35.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+266.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-7.59 → -3.19
Residual
+266.8%
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.