Technology / Information Technology ServicesBSE
$354.70
-19.65 (-5.00%)
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 16%
FCF escenarios
weak_data · normalized FCF $-39.7M · 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
44/100
C
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.8B
P/E
17.6x
↓EV/EBITDA
16.0x
↑ROE
16.3%
↑Gross Margin
46.6%
↑Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2024–2026 · 2 años de histórico normalizado
Revenue CAGR
+62.4%
FCF CAGR
—
FCF margin
-43.1%
FCF / Net income
-3.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $701.0M · net income $81.7M · FCF $-302.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $701.0M | $701.0M | $512.4M | $266.0M |
| Net Income | $81.7M | $81.7M | $46.8M | $25.9M |
| EBITDA | $116.0M | $116.0M | $64.9M | $38.9M |
| EPS | — | — | 9.13 | 5.05 |
| Gross Margin | 46.6% | 46.6% | 19.5% | 16.5% |
| Operating Margin | 15.7% | 15.7% | 12.1% | 14.4% |
| Net Margin | 11.7% | 11.7% | 9.1% | 9.7% |
| Balance Sheet | ||||
| Debt/Equity | 0.09 | 0.09 | 0.04 | — |
| Current Ratio | 2.14 | 2.14 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-302.5M | $-302.5M | $-39.7M | $2.0M |
| Returns | ||||
| ROE | 16.3% | 16.3% | 33.1% | 42.8% |
| Valuation | ||||
| P/E | 17.56 | 17.56 | — | — |
| EV/EBITDA | 15.96 | 15.96 | — | — |
| P/B | 3.64 | 3.64 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 36.8% | 36.8% | 92.6% | — |
| EPS Growth | — | — | 80.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+52.0%
Start / end P/E
n/dx → n/dx
EPS bridge
9.13 → n/d
Residual
+52.0%
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.