Technology / Consumer ElectronicsBSE
$113.15
+1.12 (+1.00%)
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 33% · confianza 24%
FCF escenarios
weak_data · normalized FCF $-86.8M · quality 65.7/100
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
38/100
D
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
$2.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
17.1%
↑Gross Margin
N/A
•Debt/Equity
-1.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-242.0M · FCF $-75.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | — | $263000.00 |
| Net Income | $-242.0M | $-242.0M | $-192.9M | $-178.5M | $-157.5M |
| EBITDA | $-100.9M | $-100.9M | $-81.4M | $-90.4M | $-88.1M |
| EPS | — | — | -7.43 | -6.88 | -6.07 |
| Operating Margin | — | — | — | — | -34211.8% |
| Net Margin | — | — | — | — | -59878.3% |
| Balance Sheet | |||||
| Debt/Equity | -1.00 | -1.00 | -1.00 | -1.01 | -1.01 |
| Current Ratio | 0.01 | 0.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-75.4M | $-75.4M | $-88.1M | $-86.8M | $-89.4M |
| Returns | |||||
| ROE | 17.1% | 17.1% | 16.4% | 18.0% | 19.2% |
| Growth & Yield | |||||
| EPS Growth | — | — | -8.0% | -13.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+98.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-7.43 → n/d
Residual
+98.3%
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.