Communication Services / Telecom ServicesNasdaqGS
$16.19
+0.24 (+1.50%)
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 25%
FCF escenarios
weak_data · normalized FCF $-256.5M · quality 51.3/100
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
39/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$896M
P/E
N/A
•EV/EBITDA
13.1x
↑ROE
-3.7%
↓Gross Margin
63.6%
↑Debt/Equity
0.73
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+5.1%
FCF CAGR
—
FCF margin
-72.1%
FCF / Net income
7.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $357.9M · net income $-32.9M · FCF $-257.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $357.9M | $357.9M | $328.1M | $269.1M | $248.9M | $245.2M | $220.8M | $206.9M | $192.7M | $612.0M | $535.3M | $342.5M | $326.9M | $308.9M | $288.1M | $251.1M | $195.2M | $160.9M |
| Net Income | $-32.9M | $-32.9M | $193.8M | $8.0M | $-8.4M | $998.8M | $125.7M | $55.5M | $46.6M | $66.4M | $-895000.00 | $40.9M | $33.9M | $29.6M | $16.3M | $13.0M | $18.1M | $15.1M |
| EBITDA | $115.1M | $115.1M | $76.7M | $71.6M | $49.2M | $52.8M | $46.1M | $45.4M | $41.4M | $223.5M | $166.2M | $144.8M | $127.8M | $116.1M | $99.1M | $88.1M | $79.0M | $75.6M |
| EPS | -0.71 | -0.71 | 3.54 | 0.16 | -0.17 | 19.92 | 2.51 | 1.11 | 0.93 | 1.33 | -0.02 | 0.83 | 0.70 | 0.61 | 0.34 | 0.28 | 0.38 | — |
| Gross Margin | 63.6% | 63.6% | 60.9% | 62.5% | 58.9% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | -6.2% | -6.2% | -4.3% | 1.1% | -4.4% | -1.0% | -1.2% | -0.6% | -1.5% | 7.6% | 4.2% | 21.6% | 18.9% | 17.9% | 12.0% | 12.9% | 18.6% | 26.7% |
| Net Margin | -9.2% | -9.2% | 59.1% | 3.0% | -3.4% | 407.3% | 56.9% | 26.8% | 24.2% | 10.8% | -0.2% | 11.9% | 10.4% | 9.6% | 5.7% | 5.2% | 9.3% | 9.4% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.73 | 0.73 | 0.47 | 0.48 | 0.20 | 0.00 | 0.00 | 1.47 | 1.70 | 2.15 | 2.69 | 0.61 | 0.78 | 0.96 | 1.11 | 0.80 | 0.95 | — |
| Current Ratio | 1.13 | 1.13 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $-257.9M | $-257.9M | $-256.5M | $-141.3M | $-114.1M | $-411.0M | $182.4M | $192.1M | $209.0M | $76.4M | $-11.7M | $49.6M | $46.8M | $-22.8M | $7.9M | $6.3M | $19.3M | $20.9M |
| Returns | ||||||||||||||||||
| ROE | -3.7% | -3.7% | 21.1% | 1.2% | -1.3% | 155.5% | 21.8% | 11.9% | 10.6% | 18.8% | -0.3% | 14.1% | 13.1% | 12.6% | 7.8% | 6.6% | 9.5% | 8.6% |
| Valuation | ||||||||||||||||||
| P/E | — | — | 3.52 | 130.50 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 13.09 | 13.09 | 13.74 | 17.17 | 18.95 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.01 | 1.01 | 0.73 | 1.62 | 1.33 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 9.1% | 9.1% | 21.9% | 8.1% | — | 11.1% | 6.7% | 7.4% | -68.5% | 14.3% | 56.3% | 4.8% | 5.8% | 7.2% | 14.7% | 28.7% | 21.3% | — |
| EPS Growth | -120.1% | -120.1% | 2112.5% | 194.1% | — | 693.6% | 126.1% | 19.4% | -30.1% | 6750.0% | -102.4% | 18.6% | 14.8% | 79.4% | 23.6% | -27.6% | — | — |
| Dividend Yield | 0.7% | 0.7% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+29.4%
Start / end P/E
n/dx → n/dx
EPS bridge
3.54 → -0.71
Residual
+28.7%
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.