Communication Services / Telecom ServicesBSE
$17.00
+0.40 (+2.41%)
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 $-33.4M · quality 61.3/100
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
18/100
F
Piotroski
2/9
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
$411M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.6%
↓Gross Margin
66.2%
↑Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-1.1%
FCF CAGR
—
FCF margin
-16.0%
FCF / Net income
0.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $209.5M · net income $-51.7M · FCF $-33.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $209.5M | $209.5M | $335.2M | $327.5M | $216.7M |
| Net Income | $-51.7M | $-51.7M | $82.5M | $81.6M | $-260000.00 |
| EBITDA | $-31.2M | $-31.2M | $138.7M | $132.9M | $23.1M |
| EPS | — | — | 3.42 | 3.37 | -0.02 |
| Gross Margin | 66.2% | 66.2% | 76.1% | 77.4% | 78.6% |
| Operating Margin | -0.4% | -0.4% | 16.9% | 37.6% | 5.5% |
| Net Margin | -24.7% | -24.7% | 24.6% | 24.9% | -0.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.33 | 0.29 | 0.28 |
| Current Ratio | 2.54 | 2.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-33.4M | $-33.4M | $-60.6M | $3.7M | $-26.3M |
| Returns | |||||
| ROE | -8.6% | -8.6% | 13.2% | 16.2% | -0.1% |
| Valuation | |||||
| P/E | — | — | 11.08 | 34.57 | — |
| EV/EBITDA | — | — | 7.98 | 22.15 | 52.65 |
| P/B | 0.68 | 0.68 | 1.46 | 5.58 | 2.81 |
| Growth & Yield | |||||
| Revenue Growth | -37.5% | -37.5% | 2.4% | 51.1% | — |
| EPS Growth | — | — | 1.5% | 16950.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-48.7%
Start / end P/E
n/dx → n/dx
EPS bridge
3.42 → n/d
Residual
-48.7%
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.