Technology / Consumer ElectronicsBSE
$30.39
+1.36 (+4.68%)
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 $-50.8M · quality 46.7/100
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
18/100
F
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
$268M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2.4%
↓Gross Margin
3.1%
↓Debt/Equity
0.40
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+29.4%
FCF CAGR
—
FCF margin
-3.4%
FCF / Net income
3.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.51B · net income $-13.3M · FCF $-50.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.51B | $1.51B | $1.58B | $1.16B | $696.4M |
| Net Income | $-13.3M | $-13.3M | $-20.9M | $-89.7M | $240.5M |
| EBITDA | $-1.9M | $-1.9M | $-10.7M | $-105.8M | $310.7M |
| EPS | -1.51 | -1.51 | -2.37 | -10.18 | 27.30 |
| Gross Margin | 3.1% | 3.1% | 3.0% | 2.4% | -2.4% |
| Operating Margin | -1.0% | -1.0% | -1.2% | 0.5% | 9.7% |
| Net Margin | -0.9% | -0.9% | -1.3% | -7.8% | 34.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.40 | 0.40 | 0.28 | 0.31 | 0.25 |
| Cash Flow | |||||
| Free Cash Flow | $-50.8M | $-50.8M | $36.5M | $-104.4M | $38.2M |
| Returns | |||||
| ROE | -2.4% | -2.4% | -3.7% | -15.3% | 35.6% |
| Valuation | |||||
| P/B | 0.48 | 0.48 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -4.3% | -4.3% | 36.3% | 66.2% | — |
| EPS Growth | 36.3% | 36.3% | 76.7% | -137.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-33.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.37 → -1.51
Residual
-33.8%
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.