Technology / Software - ApplicationIstanbul
$8.00
+0.31 (+4.03%)
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 18%
FCF escenarios
weak_data · normalized FCF $-59.9M · quality 43.7/100
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
62/100
B
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
$7.1B
P/E
20.0x
↓EV/EBITDA
12.6x
↓ROE
19.7%
↑Gross Margin
27.1%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+176.7%
FCF CAGR
-4.5%
FCF margin
0.8%
FCF / Net income
0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.43B · net income $320.2M · FCF $11.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.43B | $1.43B | $773.3M | $105.1M | $67.3M |
| Net Income | $320.2M | $320.2M | $333.3M | $4.0M | $6.4M |
| EBITDA | $560.3M | $560.3M | $438.5M | $44.0M | $30.7M |
| EPS | — | — | 0.37 | 0.01 | 0.01 |
| Gross Margin | 27.1% | 27.1% | 45.9% | 90.0% | 89.4% |
| Operating Margin | 13.1% | 13.1% | 30.0% | 36.9% | 38.9% |
| Net Margin | 22.5% | 22.5% | 43.1% | 3.8% | 9.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | — | — |
| Current Ratio | 3.74 | 3.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $11.0M | $11.0M | $-160.7M | $-59.9M | $12.6M |
| Returns | |||||
| ROE | 19.7% | 19.7% | 25.6% | 1.9% | 3.7% |
| Valuation | |||||
| P/E | 20.00 | 20.00 | 32.81 | 602.73 | 94.49 |
| EV/EBITDA | 12.64 | 12.64 | 24.78 | 53.46 | 15.56 |
| P/B | 4.40 | 4.40 | 8.39 | 11.77 | 3.55 |
| Growth & Yield | |||||
| Revenue Growth | 84.3% | 84.3% | 635.7% | 56.2% | — |
| EPS Growth | — | — | 4035.3% | -36.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-36.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.37 → n/d
Residual
-36.7%
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.