Technology / Consumer ElectronicsBSE
$23.15
+0.00 (+0.00%)
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 34% · confianza 16%
FCF escenarios
weak_data · normalized FCF $-58.2M · quality 33.7/100
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
43/100
C
Piotroski
7/9
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
$578M
P/E
22.0x
↑EV/EBITDA
14.3x
↑ROE
10.1%
↑Gross Margin
1.5%
↓Debt/Equity
1.04
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+60.0%
FCF CAGR
—
FCF margin
1.1%
FCF / Net income
1.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.19B · net income $38.1M · FCF $55.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.19B | $5.19B | $6.27B | $4.16B | $1.27B |
| Net Income | $38.1M | $38.1M | $22.5M | $15.8M | $2.8M |
| EBITDA | $66.3M | $66.3M | $70.0M | $53.3M | $16.2M |
| EPS | 1.53 | 1.53 | 1.50 | 1.05 | 0.18 |
| Gross Margin | 1.5% | 1.5% | 1.2% | 1.2% | 1.3% |
| Operating Margin | 0.9% | 0.9% | 0.7% | 0.5% | 0.1% |
| Net Margin | 0.7% | 0.7% | 0.4% | 0.4% | 0.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.04 | 1.04 | 1.21 | 2.53 | 2.18 |
| Current Ratio | 1.44 | 1.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $55.4M | $55.4M | $-566.9M | $-58.2M | $-457.5M |
| Returns | |||||
| ROE | 10.1% | 10.1% | 6.6% | 9.3% | 1.8% |
| Valuation | |||||
| P/E | 22.05 | 22.05 | 8.00 | 7.17 | 61.67 |
| EV/EBITDA | 14.30 | 14.30 | 8.08 | 9.76 | 29.96 |
| P/B | 1.53 | 1.53 | 0.53 | 0.67 | 1.09 |
| Growth & Yield | |||||
| Revenue Growth | -17.3% | -17.3% | 50.8% | 228.5% | — |
| EPS Growth | 2.0% | 2.0% | 42.9% | 483.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
10.3%
EPS terminal req.
$2.05
Spread vs growth
-8.3%
5Y implied EPS CAGR
10.2%
EPS terminal req.
$2.49
Spread vs growth
-8.2%
10Y implied EPS CAGR
10.1%
EPS terminal req.
$4.00
Spread vs growth
-8.1%
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
-42.1%
Start / end P/E
26.7x → 15.1x
EPS bridge
1.50 → 1.53
Residual
-0.9%
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.