Communication Services / Telecom ServicesBSE
$0.37
+0.01 (+2.78%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $230.3M · quality 69.7/100
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
22/100
D
Piotroski
3/9
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
$227M
P/E
N/A
•EV/EBITDA
N/A
•ROE
9.7%
↑Gross Margin
64.0%
↑Debt/Equity
-0.74
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-18.6%
FCF CAGR
-8.2%
FCF margin
7.2%
FCF / Net income
-0.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.36B · net income $-2.76B · FCF $171.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.36B | $2.36B | $2.69B | $3.96B | $4.38B |
| Net Income | $-2.76B | $-2.76B | $-1.32B | $-1.05B | $-1.17B |
| EBITDA | $-1.15B | $-1.15B | $240.1M | $270.4M | $121.9M |
| EPS | -4.51 | -4.51 | -2.15 | -1.72 | -1.91 |
| Gross Margin | 64.0% | 64.0% | 57.3% | 38.5% | 30.2% |
| Operating Margin | 5.0% | 5.0% | 4.8% | 3.3% | -0.4% |
| Net Margin | -117.0% | -117.0% | -48.9% | -26.5% | -26.8% |
| Balance Sheet | |||||
| Debt/Equity | -0.74 | -0.74 | -0.78 | -0.71 | -0.71 |
| Current Ratio | 0.03 | 0.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $171.1M | $171.1M | $254.2M | $230.3M | $220.9M |
| Returns | |||||
| ROE | 9.7% | 9.7% | 5.1% | 4.4% | 5.1% |
| Valuation | |||||
| EV/EBITDA | — | — | 87.90 | 64.92 | 136.34 |
| Growth & Yield | |||||
| Revenue Growth | -12.3% | -12.3% | -32.0% | -9.5% | — |
| EPS Growth | -109.8% | -109.8% | -25.0% | 9.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+5.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.15 → -4.51
Residual
+5.7%
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.