Communication Services / Telecom ServicesNasdaqCM
$17.17
+0.35 (+2.08%)
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 20%
FCF escenarios
weak_data · normalized FCF $-5.1B · quality 51.7/100
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
40/100
C
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
$1.2B
P/E
N/A
•EV/EBITDA
4.4x
↓ROE
-3.9%
↓Gross Margin
37.5%
↓Debt/Equity
1.96
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.9%
FCF CAGR
—
FCF margin
-9.2%
FCF / Net income
4.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $39.89B · net income $-785.0M · FCF $-3.67B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $39.89B | $39.89B | $35.63B | $33.40B | $27.03B |
| Net Income | $-785.0M | $-785.0M | $168.9M | $674.5M | $1.26B |
| EBITDA | $8.09B | $8.09B | $7.33B | $6.67B | $6.14B |
| EPS | -10.85 | -10.85 | 0.74 | 10.27 | 20.63 |
| Gross Margin | 37.5% | 37.5% | 37.2% | 36.0% | 40.6% |
| Operating Margin | 5.7% | 5.7% | 6.7% | 7.9% | 10.7% |
| Net Margin | -2.0% | -2.0% | 0.5% | 2.0% | 4.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.96 | 1.96 | 1.86 | 1.65 | 1.21 |
| Cash Flow | |||||
| Free Cash Flow | $-3.67B | $-3.67B | $-6.44B | $-5.10B | $-5.13B |
| Returns | |||||
| ROE | -3.9% | -3.9% | 0.9% | 4.5% | 8.7% |
| Valuation | |||||
| P/E | — | — | 10.23 | 0.72 | 0.85 |
| EV/EBITDA | 4.42 | 4.42 | 4.09 | 3.26 | 2.42 |
| P/B | 0.06 | 0.06 | 0.03 | 0.03 | 0.08 |
| Growth & Yield | |||||
| Revenue Growth | 11.9% | 11.9% | 6.7% | 23.6% | — |
| EPS Growth | -1557.3% | -1557.3% | -92.7% | -50.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+242.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.74 → -10.85
Residual
+242.0%
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.