Technology / Information Technology ServicesBSE
$32.80
+0.35 (+1.08%)
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 $-1.5M · quality 45.7/100
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
16/100
F
Piotroski
1/9
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
$851M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-99.5%
↓Gross Margin
-17.4%
↓Debt/Equity
0.51
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-5.9%
FCF CAGR
—
FCF margin
-68.3%
FCF / Net income
0.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $251.4M · net income $-291.1M · FCF $-171.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $251.4M | $251.4M | $573.2M | $595.4M | $301.3M |
| Net Income | $-291.1M | $-291.1M | $87.3M | $181.1M | $-81.5M |
| EBITDA | $-221.1M | $-221.1M | $141.9M | $232.1M | $-44.0M |
| EPS | -10.87 | -10.87 | 3.66 | 7.17 | -3.19 |
| Gross Margin | -17.4% | -17.4% | 47.0% | 55.2% | 25.8% |
| Operating Margin | -111.9% | -111.9% | 16.0% | 23.8% | -29.8% |
| Net Margin | -115.8% | -115.8% | 15.2% | 30.4% | -27.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.51 | 0.51 | 0.01 | 0.03 | 0.08 |
| Current Ratio | 2.86 | 2.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-171.6M | $-171.6M | $-1.5M | $96.8M | $-105.2M |
| Returns | |||||
| ROE | -99.5% | -99.5% | 15.6% | 37.6% | -26.9% |
| Valuation | |||||
| P/E | — | — | 18.85 | 34.24 | — |
| EV/EBITDA | — | — | 10.13 | 26.30 | — |
| P/B | 3.00 | 3.00 | 2.94 | 13.10 | 2.23 |
| Growth & Yield | |||||
| Revenue Growth | -56.1% | -56.1% | -3.7% | 97.6% | — |
| EPS Growth | -397.0% | -397.0% | -49.0% | 324.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-43.5%
Start / end P/E
n/dx → n/dx
EPS bridge
3.66 → -10.87
Residual
-43.5%
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.