Communication Services / Telecom ServicesNSE
$11.87
+0.07 (+0.58%)
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 $4.0M · quality 55.3/100
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
16/100
F
Piotroski
1/9
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
$127M
P/E
N/A
•EV/EBITDA
40.1x
↑ROE
-2.1%
↓Gross Margin
50.0%
↑Debt/Equity
0.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.1%
FCF CAGR
—
FCF margin
-9.1%
FCF / Net income
4.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $333.4M · net income $-6.9M · FCF $-30.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $333.4M | $333.4M | $499.0M | $357.9M | $415.9M |
| Net Income | $-6.9M | $-6.9M | $5.4M | $6.1M | $-28.5M |
| EBITDA | $4.4M | $4.4M | $19.3M | $21.1M | $-27.2M |
| EPS | -0.65 | -0.65 | 0.51 | 0.57 | -2.66 |
| Gross Margin | 50.0% | 50.0% | 45.7% | 52.8% | 35.4% |
| Operating Margin | -0.8% | -0.8% | 2.0% | 3.3% | -8.3% |
| Net Margin | -2.1% | -2.1% | 1.1% | 1.7% | -6.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.15 | 0.15 | 0.04 | 0.21 | 0.12 |
| Cash Flow | |||||
| Free Cash Flow | $-30.5M | $-30.5M | $23.8M | $4.0M | $-16.4M |
| Returns | |||||
| ROE | -2.1% | -2.1% | 1.6% | 1.9% | -9.0% |
| Valuation | |||||
| P/E | — | — | 76.86 | 33.51 | — |
| EV/EBITDA | 40.06 | 40.06 | 22.43 | 11.33 | — |
| P/B | 0.39 | 0.39 | 1.26 | 0.63 | 1.10 |
| Growth & Yield | |||||
| Revenue Growth | -33.2% | -33.2% | 39.4% | -13.9% | — |
| EPS Growth | -227.5% | -227.5% | -10.5% | 121.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-33.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.51 → -0.65
Residual
-33.6%
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.