Communication Services / Telecom ServicesMCE
$1.04
+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 18%
FCF escenarios
weak_data · normalized FCF $1.7M · 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
8/9
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
$17M
P/E
13.0x
↓EV/EBITDA
5.9x
↓ROE
22.0%
↑Gross Margin
60.5%
↑Debt/Equity
1.09
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.2%
FCF CAGR
—
FCF margin
9.7%
FCF / Net income
1.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.3M · net income $1.3M · FCF $1.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $19.3M | $19.3M | $19.1M | $16.5M | $20.7M |
| Net Income | $1.3M | $1.3M | $914951.27 | $-2.6M | $-462968.90 |
| EBITDA | $3.7M | $3.7M | $3.2M | $-397438.38 | $1.7M |
| EPS | 0.08 | 0.08 | 0.06 | -0.17 | -0.03 |
| Gross Margin | 60.5% | 60.5% | 58.8% | 60.8% | 57.6% |
| Operating Margin | 9.4% | 9.4% | 6.2% | -13.4% | 0.2% |
| Net Margin | 6.5% | 6.5% | 4.8% | -15.9% | -2.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.09 | 1.09 | 1.68 | 2.91 | 1.55 |
| Current Ratio | 0.76 | 0.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.9M | $1.9M | $1.7M | $-534309.77 | $-769079.08 |
| Returns | |||||
| ROE | 22.0% | 22.0% | 21.6% | -84.8% | -8.0% |
| Valuation | |||||
| P/E | 13.00 | 13.00 | 18.77 | — | — |
| EV/EBITDA | 5.90 | 5.90 | 7.36 | — | 29.28 |
| P/B | 2.90 | 2.90 | 4.06 | 4.08 | 7.39 |
| Growth & Yield | |||||
| Revenue Growth | 1.4% | 1.4% | 15.6% | -20.2% | — |
| EPS Growth | 35.8% | 35.8% | 134.5% | -468.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
5.4%
EPS terminal req.
$0.09
Spread vs growth
30.4%
5Y implied EPS CAGR
7.2%
EPS terminal req.
$0.11
Spread vs growth
28.5%
10Y implied EPS CAGR
8.6%
EPS terminal req.
$0.18
Spread vs growth
27.2%
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
-13.3%
Start / end P/E
20.7x → 13.2x
EPS bridge
0.06 → 0.08
Residual
-12.9%
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.