Technology / Computer HardwareNasdaqGS
$10.69
+0.15 (+1.42%)
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 21%
FCF escenarios
weak_data · normalized FCF $-11.9M · quality 57.3/100
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
31/100
D
Piotroski
5/9
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
$928M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.4%
↓Gross Margin
41.2%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.4%
FCF CAGR
—
FCF margin
-2.2%
FCF / Net income
0.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $551.1M · net income $-104.3M · FCF $-11.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $551.1M | $551.1M | $572.5M | $627.6M | $651.5M |
| Net Income | $-104.3M | $-104.3M | $-120.3M | $-123.1M | $-29.0M |
| EBITDA | $-29.3M | $-29.3M | $-40.3M | $-38.6M | $2.6M |
| EPS | -1.28 | -1.28 | -1.70 | -1.79 | -0.44 |
| Gross Margin | 41.2% | 41.2% | 44.9% | 42.5% | 42.4% |
| Operating Margin | -13.2% | -13.2% | -15.0% | -14.0% | -8.8% |
| Net Margin | -18.9% | -18.9% | -21.0% | -19.6% | -4.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.04 | 0.02 | 0.02 |
| Current Ratio | 3.17 | 3.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-11.9M | $-11.9M | $-4.9M | $-76.7M | $-95.2M |
| Returns | |||||
| ROE | -12.4% | -12.4% | -15.2% | -13.9% | -3.0% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 290.55 |
| P/B | 1.03 | 1.03 | 0.81 | 1.08 | 0.93 |
| Growth & Yield | |||||
| Revenue Growth | -3.7% | -3.7% | -8.8% | -3.7% | — |
| EPS Growth | 24.7% | 24.7% | 5.0% | -306.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+3.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.70 → -1.28
Residual
+3.5%
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.