Technology / Communication EquipmentNasdaqGS
$49.71
-4.50 (-8.30%)
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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-2.4M · quality 17.3/100
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
19/100
F
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
$2.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-29.3%
↓Gross Margin
94.6%
↑Debt/Equity
6.66
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-18.0%
FCF CAGR
—
FCF margin
-17.7%
FCF / Net income
0.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $418.0M · net income $-155.4M · FCF $-73.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $418.0M | $418.0M | $571.0M | $704.2M | $759.2M |
| Net Income | $-155.4M | $-155.4M | $-87.7M | $157.1M | $-23.8M |
| EBITDA | $-230.0M | $-230.0M | $67.0M | $1.14B | $395.3M |
| EPS | -10.61 | -10.61 | -6.29 | 11.29 | -1.90 |
| Gross Margin | 94.6% | 94.6% | 93.4% | 94.5% | 92.9% |
| Operating Margin | 13.7% | 13.7% | 39.3% | 92.1% | 39.0% |
| Net Margin | -37.2% | -37.2% | -15.4% | 22.3% | -3.1% |
| Balance Sheet | |||||
| Debt/Equity | 6.66 | 6.66 | 4.41 | 4.88 | 8.07 |
| Current Ratio | 0.25 | 0.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-73.8M | $-73.8M | $-2.4M | $113.9M | $206.8M |
| Returns | |||||
| ROE | -29.3% | -29.3% | -12.4% | 23.7% | -4.9% |
| Valuation | |||||
| P/E | — | — | — | 0.88 | — |
| EV/EBITDA | — | — | 42.12 | 1.50 | 5.88 |
| P/B | 1.37 | 1.37 | 0.34 | 0.23 | 0.24 |
| Growth & Yield | |||||
| Revenue Growth | -26.8% | -26.8% | -18.9% | -7.2% | — |
| EPS Growth | -68.7% | -68.7% | -155.7% | 694.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+209.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-6.29 → -10.61
Residual
+209.7%
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.