Technology / Software - ApplicationBSE
$62.56
-3.29 (-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 18%
FCF escenarios
weak_data · normalized FCF $-209.6M · 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
53/100
C
Piotroski
5/9
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
$4.9B
P/E
54.9x
↑EV/EBITDA
12.8x
↓ROE
13.1%
↑Gross Margin
9.3%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+821.4%
FCF CAGR
—
FCF margin
-17.7%
FCF / Net income
-2.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.49B · net income $90.3M · FCF $-263.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.49B | $1.49B | $205000.00 | $900000.00 | $1.9M |
| Net Income | $90.3M | $90.3M | $11.9M | $-880000.00 | $568000.00 |
| EBITDA | $125.2M | $125.2M | $23.2M | $-745000.00 | $761000.00 |
| EPS | — | — | 8.59 | -0.18 | 0.11 |
| Gross Margin | 9.3% | 9.3% | -225.4% | 41.1% | 44.4% |
| Operating Margin | 8.4% | 8.4% | -1134.6% | -141.6% | 12.4% |
| Net Margin | 6.0% | 6.0% | 5799.0% | -97.8% | 29.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.44 | 0.97 | — |
| Current Ratio | 2.09 | 2.09 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-263.6M | $-263.6M | $-111.5M | $-209.6M | $-518000.00 |
| Returns | |||||
| ROE | 13.1% | 13.1% | 5.3% | -0.6% | 6.6% |
| Valuation | |||||
| P/E | 54.88 | 54.88 | 1.69 | — | 35.82 |
| EV/EBITDA | 12.82 | 12.82 | 14.24 | — | 24.37 |
| P/B | 2.34 | 2.34 | 1.05 | 1.11 | 2.36 |
| Growth & Yield | |||||
| Revenue Growth | 727943.4% | 727943.4% | -77.2% | -52.8% | — |
| EPS Growth | — | — | 4980.7% | -254.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+233.7%
Start / end P/E
n/dx → n/dx
EPS bridge
8.59 → n/d
Residual
+233.7%
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.