Technology / Information Technology ServicesNYSE
$4.24
+0.54 (+14.59%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $63.9M · quality 74.3/100
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
28/100
D
Piotroski
3/9
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
$799M
P/E
N/A
•EV/EBITDA
13.5x
↑ROE
-2.1%
↓Gross Margin
77.1%
↑Debt/Equity
0.53
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+11.7%
FCF CAGR
+21.6%
FCF margin
12.5%
FCF / Net income
-3.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $511.4M · net income $-17.0M · FCF $63.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $511.4M | $511.4M | $466.1M | $421.9M | $371.8M | $346.5M | $302.9M | $263.5M |
| Net Income | $-17.0M | $-17.0M | $31.0M | $23.4M | $16.7M | $113000.00 | $-7.2M | $-2.5M |
| EBITDA | $82.4M | $82.4M | $110.0M | $96.2M | $73.7M | $67.1M | $90.2M | $90.8M |
| EPS | -0.09 | -0.09 | 0.16 | 0.13 | 0.09 | 0.00 | -0.05 | -0.02 |
| Gross Margin | 77.1% | 77.1% | 82.7% | 83.8% | 84.2% | 84.9% | 79.1% | 78.2% |
| Operating Margin | 7.2% | 7.2% | 17.7% | 16.7% | 12.7% | 9.6% | 11.1% | 13.9% |
| Net Margin | -3.3% | -3.3% | 6.6% | 5.5% | 4.5% | 0.0% | -2.4% | -1.0% |
| Balance Sheet | ||||||||
| Debt/Equity | 0.53 | 0.53 | 0.49 | 0.53 | 0.59 | 0.54 | 0.00 | — |
| Current Ratio | 1.26 | 1.26 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $63.9M | $63.9M | $55.7M | $67.8M | $50.4M | $14.7M | $73.7M | $19.7M |
| Returns | ||||||||
| ROE | -2.1% | -2.1% | 4.1% | 3.3% | 2.6% | 0.0% | -1.1% | -0.4% |
| Valuation | ||||||||
| P/E | — | — | 58.19 | 99.15 | 111.67 | — | — | — |
| EV/EBITDA | 13.52 | 13.52 | 18.53 | 27.22 | 28.47 | — | — | — |
| P/B | 0.99 | 0.99 | 2.31 | 3.37 | 2.84 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | 9.7% | 9.7% | 10.5% | 13.5% | — | 14.4% | 14.9% | — |
| EPS Growth | -156.3% | -156.3% | 23.1% | 44.4% | — | 100.0% | -150.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-45.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.16 → -0.09
Residual
-45.6%
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.