Technology / Computer HardwareNasdaqGS
$1754.50
+59.52 (+3.51%)
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 $-475.0M · quality 61.0/100
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
37/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$259.8B
P/E
59.8x
↑EV/EBITDA
N/A
•ROE
-17.8%
↓Gross Margin
30.1%
↓Debt/Equity
0.22
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+9.9%
FCF CAGR
—
FCF margin
-1.6%
FCF / Net income
0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.36B · net income $-1.64B · FCF $-120.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $7.36B | $7.36B | $6.66B | $6.09B |
| Net Income | $-1.64B | $-1.64B | $-672.0M | $-2.14B |
| EBITDA | $-1.25B | $-1.25B | $-239.0M | $-1.52B |
| EPS | -11.32 | -11.32 | -4.63 | -14.78 |
| Gross Margin | 30.1% | 30.1% | 16.1% | 7.1% |
| Operating Margin | 6.9% | 6.9% | -6.7% | -21.3% |
| Net Margin | -22.3% | -22.3% | -10.1% | -35.2% |
| Balance Sheet | ||||
| Debt/Equity | 0.22 | 0.22 | 0.09 | — |
| Current Ratio | 4.78 | 4.78 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-120.0M | $-120.0M | $-475.0M | $-932.0M |
| Returns | ||||
| ROE | -17.8% | -17.8% | -6.1% | — |
| Valuation | ||||
| P/E | 59.84 | 59.84 | — | — |
| P/B | 27.60 | 27.60 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 10.4% | 10.4% | 9.5% | — |
| EPS Growth | -144.5% | -144.5% | 68.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+4555.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.63 → -11.32
Residual
+4555.1%
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.