Technology / Consumer ElectronicsBSE
$48.00
-1.14 (-2.32%)
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 $-27.4M · quality 37.3/100
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
$587M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-16.0%
↓Gross Margin
20.9%
↓Debt/Equity
1.20
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-12.4%
FCF CAGR
—
FCF margin
15.7%
FCF / Net income
-1.74x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $856.7M · net income $-77.6M · FCF $134.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $856.7M | $856.7M | $1.16B | $1.48B | $1.28B |
| Net Income | $-77.6M | $-77.6M | $-34.2M | $-382000.00 | $-17.1M |
| EBITDA | $-17.6M | $-17.6M | $29.5M | $50.4M | $22.0M |
| EPS | -6.34 | -6.34 | -2.80 | -0.03 | -1.76 |
| Gross Margin | 20.9% | 20.9% | 23.9% | 20.8% | 21.9% |
| Operating Margin | -8.1% | -8.1% | -2.4% | 1.1% | 1.0% |
| Net Margin | -9.1% | -9.1% | -3.0% | -0.0% | -1.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.20 | 1.20 | 1.18 | 1.01 | 0.94 |
| Current Ratio | 1.46 | 1.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $134.9M | $134.9M | $-27.4M | $-199.3M | $-33.6M |
| Returns | |||||
| ROE | -16.0% | -16.0% | -6.1% | -0.1% | -4.8% |
| Valuation | |||||
| EV/EBITDA | — | — | 81.26 | 40.86 | 90.50 |
| P/B | 1.21 | 1.21 | 3.10 | 2.44 | 4.63 |
| Growth & Yield | |||||
| Revenue Growth | -26.1% | -26.1% | -21.6% | 16.0% | — |
| EPS Growth | -126.4% | -126.4% | -9233.3% | 98.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-7.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.80 → -6.34
Residual
-7.7%
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.