Technology / Information Technology ServicesNasdaqGS
$6.60
+0.27 (+4.27%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $99.8M · 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
53/100
C
Piotroski
7/9
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
$604M
P/E
5.8x
↓EV/EBITDA
3.2x
↓ROE
17.0%
↑Gross Margin
37.8%
↑Debt/Equity
0.50
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+22.0%
FCF CAGR
+20.8%
FCF margin
6.2%
FCF / Net income
0.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.18B · net income $102.3M · FCF $73.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $1.18B | $1.18B | $995.0M | $924.4M | $960.5M | $760.7M | $478.0M | $359.7M |
| Net Income | $102.3M | $102.3M | $45.9M | $45.7M | $40.4M | $-58.7M | $34.5M | $33.9M |
| EBITDA | $216.6M | $216.6M | $155.9M | $157.5M | $134.3M | — | — | — |
| EPS | 1.10 | 1.10 | 0.50 | 0.48 | 0.39 | -0.62 | 0.38 | 0.37 |
| Gross Margin | 37.8% | 37.8% | 39.4% | 41.7% | 41.8% | — | — | — |
| Operating Margin | 11.9% | 11.9% | 9.3% | 10.4% | 8.7% | -7.1% | 10.5% | 10.2% |
| Net Margin | 8.6% | 8.6% | 4.6% | 4.9% | 4.2% | -7.7% | 7.2% | 9.4% |
| Balance Sheet | ||||||||
| Debt/Equity | 0.50 | 0.50 | 0.61 | 0.71 | 0.68 | 0.49 | 0.59 | — |
| Current Ratio | 2.75 | 2.75 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $73.7M | $73.7M | $99.8M | $112.7M | $103.3M | $-92.0M | $30.0M | $23.7M |
| Returns | ||||||||
| ROE | 17.0% | 17.0% | 9.2% | 10.4% | 8.9% | -15.5% | 10.3% | 11.4% |
| Valuation | ||||||||
| P/E | 5.84 | 5.84 | 33.98 | 25.02 | 42.90 | — | — | — |
| EV/EBITDA | 3.23 | 3.23 | 10.79 | 8.51 | 14.11 | — | — | — |
| P/B | 1.02 | 1.02 | 3.16 | 2.62 | 3.77 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | 19.0% | 19.0% | 7.6% | -3.8% | — | 59.1% | 32.9% | — |
| EPS Growth | 120.0% | 120.0% | 4.2% | 23.1% | — | -263.2% | 2.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-19.0%
EPS terminal req.
$0.59
Spread vs growth
139.0%
5Y implied EPS CAGR
-8.4%
EPS terminal req.
$0.71
Spread vs growth
128.4%
10Y implied EPS CAGR
0.4%
EPS terminal req.
$1.14
Spread vs growth
119.6%
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
-60.2%
Start / end P/E
33.2x → 6.0x
EPS bridge
0.50 → 1.10
Residual
-98.3%
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.